Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.39% first-year return on $1003k initial cash invested.
-29.39%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$3,796
Rent
-$24,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $28,373 expenses = $24,577 out of pocket
Investment Breakdown
|
Purchase Price
$4692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1003k
Downpayment
20%
$938k
Closing costs
1%
$46,921
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$28,373
Mortgage P&I
611%
$23,183
Property Taxes
42%
$1,612
Home Insurance
46%
$1,748
HOA
0%
$8
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949