Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.85% first-year return on $1655k initial cash invested.
-33.85%
Cash On Cash
-1.01%
Cap Rate
-0.16
DSCR
$6,731
Rent
-$46,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,731 income − $53,410 expenses = $46,679 out of pocket
Investment Breakdown
|
Purchase Price
$7794k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1655k
Downpayment
20%
$1559k
Closing costs
1%
$77,936
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,731
Total Expenses
$53,410
Mortgage P&I
592%
$39,873
Property Taxes
112%
$7,510
Home Insurance
42%
$2,796
HOA
0%
$0
Property Management
15%
$1,010
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,683