Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.94% first-year return on $930k initial cash invested.
-35.94%
Cash On Cash
-1.56%
Cap Rate
-0.26
DSCR
$5,133
Rent
-$27,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,133 income − $32,978 expenses = $27,845 out of pocket
Investment Breakdown
|
Purchase Price
$4342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$930k
Downpayment
20%
$868k
Closing costs
1%
$43,418
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,133
Total Expenses
$32,978
Mortgage P&I
429%
$22,002
Property Taxes
135%
$6,938
Home Insurance
31%
$1,575
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283