Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.19% first-year return on $911k initial cash invested.
-27.19%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$4,786
Rent
-$20,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $25,418 expenses = $20,632 out of pocket
Investment Breakdown
|
Purchase Price
$4250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$911k
Downpayment
20%
$850k
Closing costs
1%
$42,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$25,418
Mortgage P&I
441%
$21,087
Property Taxes
11%
$547
Home Insurance
31%
$1,488
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196