Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.89% first-year return on $848k initial cash invested.
-30.89%
Cash On Cash
-0.22%
Cap Rate
-0.03
DSCR
$4,550
Rent
-$21,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $26,391 expenses = $21,841 out of pocket
Investment Breakdown
|
Purchase Price
$3954k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$848k
Downpayment
20%
$791k
Closing costs
1%
$39,543
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$26,391
Mortgage P&I
460%
$20,947
Property Taxes
39%
$1,757
Home Insurance
33%
$1,503
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138