Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.33% first-year return on $1073k initial cash invested.
-36.33%
Cash On Cash
-1.73%
Cap Rate
-0.29
DSCR
$4,593
Rent
-$32,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $37,084 expenses = $32,491 out of pocket
Investment Breakdown
|
Purchase Price
$5025k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1073k
Downpayment
20%
$1005k
Closing costs
1%
$50,251
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,593
Total Expenses
$37,084
Mortgage P&I
546%
$25,080
Property Taxes
174%
$7,986
Home Insurance
39%
$1,813
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148