Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.86% first-year return on $983k initial cash invested.
-29.86%
Cash On Cash
-0.33%
Cap Rate
-0.06
DSCR
$5,079
Rent
-$24,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,079 income − $29,537 expenses = $24,458 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
$5,079
Total Expenses
$29,537
Mortgage P&I
453%
$22,984
Property Taxes
49%
$2,507
Home Insurance
32%
$1,608
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270