Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.42% first-year return on $1052k initial cash invested.
-23.42%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$20,987
Rent
-$20,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$20,987 income − $41,521 expenses = $20,534 out of pocket
Investment Breakdown
|
Purchase Price
$4925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1052k
Downpayment
20%
$985k
Closing costs
1%
$49,250
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$20,987
Total Expenses
$41,521
Mortgage P&I
118%
$24,743
Property Taxes
24%
$4,981
Home Insurance
8%
$1,724
HOA
0%
$0
Property Management
15%
$3,148
CapEx
4%
$839
Vacancy
0%
$0
Maintenance
4%
$839
Other
25%
$5,247