Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.34% first-year return on $1016k initial cash invested.
-28.34%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$8,345
Rent
-$24,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,345 income − $32,349 expenses = $24,004 out of pocket
Investment Breakdown
|
Purchase Price
$4697k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1016k
Downpayment
20%
$939k
Closing costs
1%
$46,969
Rehab
0%
$0
Furnishing
1%
$30,000
Cashflow
Total Income
$8,345
Total Expenses
$32,349
Mortgage P&I
287%
$23,956
Property Taxes
32%
$2,676
Home Insurance
21%
$1,711
HOA
0%
$0
Property Management
15%
$1,252
CapEx
4%
$334
Vacancy
0%
$0
Maintenance
4%
$334
Other
25%
$2,086