Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.49% first-year return on $1907k initial cash invested.
-27.49%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$23,276
Rent
-$43,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$23,276 income − $66,964 expenses = $43,688 out of pocket
Investment Breakdown
|
Purchase Price
$8995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1907k
Downpayment
20%
$1799k
Closing costs
1%
$89,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$23,276
Total Expenses
$66,964
Mortgage P&I
194%
$45,040
Property Taxes
26%
$6,146
Home Insurance
14%
$3,148
HOA
6%
$1,458
Property Management
15%
$3,491
CapEx
4%
$931
Vacancy
0%
$0
Maintenance
4%
$931
Other
25%
$5,819