Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.46% first-year return on $2197k initial cash invested.
-30.46%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$4,544
Rent
-$55,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $60,307 expenses = $55,763 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
$4,544
Total Expenses
$60,307
Mortgage P&I
1160%
$52,708
Property Taxes
39%
$1,786
Home Insurance
80%
$3,631
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136