Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.3% first-year return on $858k initial cash invested.
-28.3%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$4,544
Rent
-$20,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $24,786 expenses = $20,242 out of pocket
Investment Breakdown
|
Purchase Price
$4002k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$858k
Downpayment
20%
$800k
Closing costs
1%
$40,018
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$24,786
Mortgage P&I
442%
$20,105
Property Taxes
22%
$1,000
Home Insurance
32%
$1,470
HOA
1%
$29
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136