Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.02% first-year return on $1803k initial cash invested.
-31.02%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$2,318
Rent
-$46,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $48,919 expenses = $46,601 out of pocket
Investment Breakdown
|
Purchase Price
$8500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1803k
Downpayment
20%
$1700k
Closing costs
1%
$85,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$48,919
Mortgage P&I
1824%
$42,272
Property Taxes
110%
$2,558
Home Insurance
128%
$2,975
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580