Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.28% first-year return on $1104k initial cash invested.
-27.28%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$9,914
Rent
-$25,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,914 income − $35,011 expenses = $25,097 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
$9,914
Total Expenses
$35,011
Mortgage P&I
257%
$25,511
Property Taxes
28%
$2,818
Home Insurance
19%
$1,923
HOA
0%
$0
Property Management
15%
$1,487
CapEx
4%
$397
Vacancy
0%
$0
Maintenance
4%
$397
Other
25%
$2,478