Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.13% first-year return on $993k initial cash invested.
-29.13%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$10,068
Rent
-$24,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,068 income − $34,176 expenses = $24,108 out of pocket
Investment Breakdown
|
Purchase Price
$4643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$993k
Downpayment
20%
$929k
Closing costs
1%
$46,430
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,068
Total Expenses
$34,176
Mortgage P&I
231%
$23,278
Property Taxes
40%
$4,076
Home Insurance
17%
$1,732
HOA
3%
$257
Property Management
15%
$1,510
CapEx
4%
$403
Vacancy
0%
$0
Maintenance
4%
$403
Other
25%
$2,517