Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.89% first-year return on $1003k initial cash invested.
-28.89%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$4,611
Rent
-$24,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,611 income − $28,764 expenses = $24,153 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
$4,611
Total Expenses
$28,764
Mortgage P&I
503%
$23,183
Property Taxes
35%
$1,612
Home Insurance
38%
$1,748
HOA
0%
$8
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153