Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.9% first-year return on $920k initial cash invested.
-26.9%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$10,705
Rent
-$20,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,705 income − $31,329 expenses = $20,624 out of pocket
Investment Breakdown
|
Purchase Price
$4295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$920k
Downpayment
20%
$859k
Closing costs
1%
$42,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,705
Total Expenses
$31,329
Mortgage P&I
204%
$21,858
Property Taxes
26%
$2,830
Home Insurance
14%
$1,503
HOA
0%
$0
Property Management
15%
$1,606
CapEx
4%
$428
Vacancy
0%
$0
Maintenance
4%
$428
Other
25%
$2,676