Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.33% first-year return on $884k initial cash invested.
-25.33%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$22,896
Rent
-$18,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$22,896 income − $41,556 expenses = $18,660 out of pocket
Investment Breakdown
|
Purchase Price
$4124k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$884k
Downpayment
20%
$825k
Closing costs
1%
$41,243
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$22,896
Total Expenses
$41,556
Mortgage P&I
93%
$21,183
Property Taxes
16%
$3,762
Home Insurance
7%
$1,496
HOA
18%
$4,125
Property Management
15%
$3,434
CapEx
4%
$916
Vacancy
0%
$0
Maintenance
4%
$916
Other
25%
$5,724