Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.11% first-year return on $666k initial cash invested.
-30.11%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$4,806
Rent
-$16,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,806 income − $21,514 expenses = $16,708 out of pocket
Investment Breakdown
|
Purchase Price
$3085k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$666k
Downpayment
20%
$617k
Closing costs
1%
$30,852
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,806
Total Expenses
$21,514
Mortgage P&I
364%
$17,517
Property Taxes
12%
$570
Home Insurance
23%
$1,120
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202