Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.96% first-year return on $857k initial cash invested.
-34.96%
Cash On Cash
-1.33%
Cap Rate
-0.22
DSCR
$6,092
Rent
-$24,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,092 income − $31,073 expenses = $24,981 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
$6,092
Total Expenses
$31,073
Mortgage P&I
333%
$20,298
Property Taxes
105%
$6,398
Home Insurance
24%
$1,452
HOA
0%
$0
Property Management
15%
$914
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,523