Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.25% first-year return on $1173k initial cash invested.
-31.25%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$1,798
Rent
-$30,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $32,346 expenses = $30,548 out of pocket
Investment Breakdown
|
Purchase Price
$5500k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$1173k
Downpayment
20%
$1100k
Closing costs
1%
$55,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$1,798
Total Expenses
$32,346
Mortgage P&I
1612%
$28,981
Property Taxes
24%
$438
Home Insurance
107%
$1,925
HOA
8%
$138
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450