Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.16% first-year return on $928k initial cash invested.
-36.16%
Cash On Cash
-1.45%
Cap Rate
-0.23
DSCR
$5,803
Rent
-$27,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,803 income − $33,783 expenses = $27,980 out of pocket
Investment Breakdown
|
Purchase Price
$4335k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$928k
Downpayment
20%
$867k
Closing costs
1%
$43,353
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,803
Total Expenses
$33,783
Mortgage P&I
388%
$22,495
Property Taxes
119%
$6,930
Home Insurance
27%
$1,573
HOA
0%
$0
Property Management
15%
$870
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,451