Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.44% first-year return on $647k initial cash invested.
-25.44%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$4,460
Rent
-$13,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,460 income − $18,178 expenses = $13,718 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$647k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,460
Total Expenses
$18,178
Mortgage P&I
331%
$14,773
Property Taxes
5%
$217
Home Insurance
24%
$1,048
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,115