Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -37.47% first-year return on $2328k initial cash invested.
-37.47%
Cash On Cash
-1.92%
Cap Rate
-0.32
DSCR
$5,804
Rent
-$72,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,804 income − $78,495 expenses = $72,691 out of pocket
Investment Breakdown
|
Purchase Price
$11000k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$2328k
Downpayment
20%
$2200k
Closing costs
1%
$110k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,804
Total Expenses
$78,495
Mortgage P&I
946%
$54,901
Property Taxes
292%
$16,958
Home Insurance
66%
$3,850
HOA
0%
$0
Property Management
15%
$871
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,451