Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.63% first-year return on $1052k initial cash invested.
-17.63%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$30,745
Rent
-$15,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$30,745 income − $46,206 expenses = $15,461 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
$30,745
Total Expenses
$46,206
Mortgage P&I
80%
$24,743
Property Taxes
16%
$4,981
Home Insurance
6%
$1,724
HOA
0%
$0
Property Management
15%
$4,612
CapEx
4%
$1,230
Vacancy
0%
$0
Maintenance
4%
$1,230
Other
25%
$7,686