Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31% first-year return on $1803k initial cash invested.
-31%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$2,350
Rent
-$46,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $48,933 expenses = $46,583 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
$2,350
Total Expenses
$48,933
Mortgage P&I
1799%
$42,272
Property Taxes
109%
$2,558
Home Insurance
127%
$2,975
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588