Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.14% first-year return on $860k initial cash invested.
-27.14%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$8,312
Rent
-$19,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,312 income − $27,772 expenses = $19,460 out of pocket
Investment Breakdown
|
Purchase Price
$4011k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$860k
Downpayment
20%
$802k
Closing costs
1%
$40,111
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,312
Total Expenses
$27,772
Mortgage P&I
242%
$20,076
Property Taxes
27%
$2,263
Home Insurance
17%
$1,444
HOA
0%
$0
Property Management
15%
$1,247
CapEx
4%
$332
Vacancy
0%
$0
Maintenance
4%
$332
Other
25%
$2,078