Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.95% first-year return on $940k initial cash invested.
-27.95%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$7,337
Rent
-$21,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,337 income − $29,226 expenses = $21,889 out of pocket
Investment Breakdown
|
Purchase Price
$4390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$940k
Downpayment
20%
$878k
Closing costs
1%
$43,900
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,337
Total Expenses
$29,226
Mortgage P&I
304%
$22,268
Property Taxes
26%
$1,901
Home Insurance
21%
$1,536
HOA
0%
$0
Property Management
15%
$1,101
CapEx
4%
$293
Vacancy
0%
$0
Maintenance
4%
$293
Other
25%
$1,834