Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.37% first-year return on $1014k initial cash invested.
-28.37%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$6,776
Rent
-$23,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,776 income − $30,749 expenses = $23,973 out of pocket
Investment Breakdown
|
Purchase Price
$4743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1014k
Downpayment
20%
$949k
Closing costs
1%
$47,430
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,776
Total Expenses
$30,749
Mortgage P&I
347%
$23,526
Property Taxes
34%
$2,291
Home Insurance
25%
$1,680
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,694