Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.47% first-year return on $848k initial cash invested.
-31.47%
Cash On Cash
-0.35%
Cap Rate
-0.05
DSCR
$3,765
Rent
-$22,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $26,015 expenses = $22,250 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
$3,765
Total Expenses
$26,015
Mortgage P&I
556%
$20,947
Property Taxes
47%
$1,757
Home Insurance
40%
$1,503
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941