Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.87% first-year return on $1445k initial cash invested.
-33.87%
Cash On Cash
-0.88%
Cap Rate
-0.14
DSCR
$3,189
Rent
-$40,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,189 income − $43,980 expenses = $40,791 out of pocket
Investment Breakdown
|
Purchase Price
$6796k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$1445k
Downpayment
20%
$1359k
Closing costs
1%
$67,960
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$43,980
Mortgage P&I
1120%
$35,705
Property Taxes
110%
$3,494
Home Insurance
81%
$2,590
HOA
21%
$660
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797