Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -39.39% first-year return on $857k initial cash invested.
-39.39%
Cash On Cash
-2.36%
Cap Rate
-0.39
DSCR
$0
Rent
-$28,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $28,148 expenses = $28,148 out of pocket
Investment Breakdown
|
Purchase Price
$3998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$857k
Downpayment
20%
$800k
Closing costs
1%
$39,976
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$0
Total Expenses
$28,148
Mortgage P&I
202980000%
$20,298
Property Taxes
63980000%
$6,398
Home Insurance
14520000%
$1,452
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0