Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.31% first-year return on $2197k initial cash invested.
-30.31%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$5,064
Rent
-$55,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $60,557 expenses = $55,493 out of pocket
Investment Breakdown
|
Purchase Price
$10375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$2197k
Downpayment
20%
$2075k
Closing costs
1%
$104k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,064
Total Expenses
$60,557
Mortgage P&I
1041%
$52,708
Property Taxes
35%
$1,786
Home Insurance
72%
$3,631
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,266