Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.46% first-year return on $993k initial cash invested.
-35.46%
Cash On Cash
-1.57%
Cap Rate
-0.26
DSCR
$0
Rent
-$29,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $29,343 expenses = $29,343 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
$0
Total Expenses
$29,343
Mortgage P&I
232780000%
$23,278
Property Taxes
40760000%
$4,076
Home Insurance
17320000%
$1,732
HOA
2570000%
$257
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0