Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.93% first-year return on $848k initial cash invested.
-27.93%
Cash On Cash
0%
Cap Rate
0
DSCR
$4,274
Rent
-$19,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $24,002 expenses = $19,728 out of pocket
Investment Breakdown
|
Purchase Price
$3950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$848k
Downpayment
20%
$790k
Closing costs
1%
$39,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$24,002
Mortgage P&I
458%
$19,555
Property Taxes
24%
$1,014
Home Insurance
32%
$1,382
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068