Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.73% first-year return on $838k initial cash invested.
-35.73%
Cash On Cash
-1.63%
Cap Rate
-0.27
DSCR
$4,028
Rent
-$24,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $28,980 expenses = $24,952 out of pocket
Investment Breakdown
|
Purchase Price
$3905k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$838k
Downpayment
20%
$781k
Closing costs
1%
$39,051
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$28,980
Mortgage P&I
484%
$19,490
Property Taxes
153%
$6,159
Home Insurance
35%
$1,398
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007