Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.71% first-year return on $930k initial cash invested.
-35.71%
Cash On Cash
-1.51%
Cap Rate
-0.25
DSCR
$5,472
Rent
-$27,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,472 income − $33,142 expenses = $27,670 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
$5,472
Total Expenses
$33,142
Mortgage P&I
402%
$22,002
Property Taxes
127%
$6,938
Home Insurance
29%
$1,575
HOA
0%
$0
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,368