Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.72% first-year return on $1554k initial cash invested.
-31.72%
Cash On Cash
-0.58%
Cap Rate
-0.09
DSCR
$9,512
Rent
-$41,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,512 income − $50,573 expenses = $41,061 out of pocket
Investment Breakdown
|
Purchase Price
$7255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1554k
Downpayment
20%
$1451k
Closing costs
1%
$72,553
Rehab
0%
$0
Furnishing
0%
$30,000
Cashflow
Total Income
$9,512
Total Expenses
$50,573
Mortgage P&I
391%
$37,165
Property Taxes
64%
$6,043
Home Insurance
29%
$2,800
HOA
0%
$0
Property Management
15%
$1,427
CapEx
4%
$380
Vacancy
0%
$0
Maintenance
4%
$380
Other
25%
$2,378