Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.49% first-year return on $849k initial cash invested.
-29.49%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$4,934
Rent
-$20,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $25,789 expenses = $20,855 out of pocket
Investment Breakdown
|
Purchase Price
$3955k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$849k
Downpayment
20%
$791k
Closing costs
1%
$39,550
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$25,789
Mortgage P&I
401%
$19,803
Property Taxes
45%
$2,234
Home Insurance
28%
$1,384
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234