Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.43% first-year return on $1173k initial cash invested.
-31.43%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$1,454
Rent
-$30,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,454 income − $32,180 expenses = $30,726 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
$1,454
Total Expenses
$32,180
Mortgage P&I
1993%
$28,981
Property Taxes
30%
$438
Home Insurance
132%
$1,925
HOA
9%
$138
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$364