Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $1120k initial cash invested.
-25.47%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$12,896
Rent
-$23,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,896 income − $36,667 expenses = $23,771 out of pocket
Investment Breakdown
|
Purchase Price
$5247k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1120k
Downpayment
20%
$1049k
Closing costs
1%
$52,465
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,896
Total Expenses
$36,667
Mortgage P&I
204%
$26,300
Property Taxes
15%
$1,906
Home Insurance
15%
$1,923
HOA
3%
$348
Property Management
15%
$1,934
CapEx
4%
$516
Vacancy
0%
$0
Maintenance
4%
$516
Other
25%
$3,224