Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.67% first-year return on $617k initial cash invested.
-29.67%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$2,895
Rent
-$15,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $18,140 expenses = $15,245 out of pocket
Investment Breakdown
|
Purchase Price
$2851k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$617k
Downpayment
20%
$570k
Closing costs
1%
$28,506
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$18,140
Mortgage P&I
493%
$14,273
Property Taxes
50%
$1,445
Home Insurance
36%
$1,032
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724