Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.86% first-year return on $2679k initial cash invested.
-24.86%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$41,187
Rent
-$55,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$41,187 income − $96,690 expenses = $55,503 out of pocket
Investment Breakdown
|
Purchase Price
$12500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$2679k
Downpayment
20%
$2500k
Closing costs
1%
$125k
Rehab
0%
$0
Furnishing
0%
$54,000
Cashflow
Total Income
$41,187
Total Expenses
$96,690
Mortgage P&I
155%
$64,031
Property Taxes
21%
$8,515
Home Insurance
11%
$4,375
HOA
0%
$0
Property Management
15%
$6,178
CapEx
4%
$1,647
Vacancy
0%
$0
Maintenance
4%
$1,647
Other
25%
$10,297