Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.97% first-year return on $983k initial cash invested.
-30.97%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$3,326
Rent
-$25,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $28,696 expenses = $25,370 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
$3,326
Total Expenses
$28,696
Mortgage P&I
691%
$22,984
Property Taxes
75%
$2,507
Home Insurance
48%
$1,608
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832