Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.99% first-year return on $1073k initial cash invested.
-35.99%
Cash On Cash
-1.65%
Cap Rate
-0.28
DSCR
$5,168
Rent
-$32,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,168 income − $37,360 expenses = $32,192 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
$5,168
Total Expenses
$37,360
Mortgage P&I
485%
$25,080
Property Taxes
155%
$7,986
Home Insurance
35%
$1,813
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292