Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.41% first-year return on $1743k initial cash invested.
-32.41%
Cash On Cash
-0.84%
Cap Rate
-0.14
DSCR
$3,959
Rent
-$47,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,959 income − $51,035 expenses = $47,076 out of pocket
Investment Breakdown
|
Purchase Price
$8215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1743k
Downpayment
20%
$1643k
Closing costs
1%
$82,154
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,959
Total Expenses
$51,035
Mortgage P&I
1040%
$41,183
Property Taxes
126%
$4,997
Home Insurance
73%
$2,903
HOA
1%
$52
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990