Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.51% first-year return on $809k initial cash invested.
-29.51%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$4,908
Rent
-$19,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $24,792 expenses = $19,884 out of pocket
Investment Breakdown
|
Purchase Price
$3764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$809k
Downpayment
20%
$753k
Closing costs
1%
$37,644
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$24,792
Mortgage P&I
379%
$18,599
Property Taxes
51%
$2,490
Home Insurance
27%
$1,348
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,227