Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.73% first-year return on $983k initial cash invested.
-29.73%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$5,277
Rent
-$24,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,277 income − $29,632 expenses = $24,355 out of pocket
Investment Breakdown
|
Purchase Price
$4595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$983k
Downpayment
20%
$919k
Closing costs
1%
$45,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,277
Total Expenses
$29,632
Mortgage P&I
436%
$22,984
Property Taxes
48%
$2,507
Home Insurance
30%
$1,608
HOA
0%
$0
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,319