Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.07% first-year return on $1743k initial cash invested.
-32.07%
Cash On Cash
-0.76%
Cap Rate
-0.13
DSCR
$4,883
Rent
-$46,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,883 income − $51,478 expenses = $46,595 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
$4,883
Total Expenses
$51,478
Mortgage P&I
843%
$41,183
Property Taxes
102%
$4,997
Home Insurance
59%
$2,903
HOA
1%
$52
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,221