Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.3% first-year return on $993k initial cash invested.
-31.3%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$6,613
Rent
-$25,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,613 income − $32,518 expenses = $25,905 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
$6,613
Total Expenses
$32,518
Mortgage P&I
352%
$23,278
Property Taxes
62%
$4,076
Home Insurance
26%
$1,732
HOA
4%
$257
Property Management
15%
$992
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,653