Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.38% first-year return on $809k initial cash invested.
-29.38%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$5,086
Rent
-$19,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,086 income − $24,878 expenses = $19,792 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
$5,086
Total Expenses
$24,878
Mortgage P&I
366%
$18,599
Property Taxes
49%
$2,490
Home Insurance
27%
$1,348
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,272