Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.84% first-year return on $920k initial cash invested.
-25.84%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$12,269
Rent
-$19,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,269 income − $32,080 expenses = $19,811 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
$12,269
Total Expenses
$32,080
Mortgage P&I
178%
$21,858
Property Taxes
23%
$2,830
Home Insurance
12%
$1,503
HOA
0%
$0
Property Management
15%
$1,840
CapEx
4%
$491
Vacancy
0%
$0
Maintenance
4%
$491
Other
25%
$3,067