Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.89% first-year return on $1016k initial cash invested.
-29.89%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$5,821
Rent
-$25,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,821 income − $31,137 expenses = $25,316 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
$5,821
Total Expenses
$31,137
Mortgage P&I
412%
$23,956
Property Taxes
46%
$2,676
Home Insurance
29%
$1,711
HOA
0%
$0
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,455