Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.27% first-year return on $941k initial cash invested.
-34.27%
Cash On Cash
-1.3%
Cap Rate
-0.22
DSCR
$2,222
Rent
-$26,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $29,093 expenses = $26,871 out of pocket
Investment Breakdown
|
Purchase Price
$4395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$941k
Downpayment
20%
$879k
Closing costs
1%
$43,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$29,093
Mortgage P&I
992%
$22,032
Property Taxes
167%
$3,706
Home Insurance
69%
$1,538
HOA
34%
$750
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556