Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.79% first-year return on $848k initial cash invested.
-27.79%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$4,468
Rent
-$19,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,468 income − $24,096 expenses = $19,628 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
$4,468
Total Expenses
$24,096
Mortgage P&I
438%
$19,555
Property Taxes
23%
$1,014
Home Insurance
31%
$1,382
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117