Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.14% first-year return on $1104k initial cash invested.
-27.14%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$10,150
Rent
-$24,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,150 income − $35,124 expenses = $24,974 out of pocket
Investment Breakdown
|
Purchase Price
$5172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1104k
Downpayment
20%
$1034k
Closing costs
1%
$51,721
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,150
Total Expenses
$35,124
Mortgage P&I
251%
$25,511
Property Taxes
28%
$2,818
Home Insurance
19%
$1,923
HOA
0%
$0
Property Management
15%
$1,522
CapEx
4%
$406
Vacancy
0%
$0
Maintenance
4%
$406
Other
25%
$2,538