Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.39% first-year return on $617k initial cash invested.
-28.39%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$3,353
Rent
-$14,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $17,940 expenses = $14,587 out of pocket
Investment Breakdown
|
Purchase Price
$2851k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$617k
Downpayment
20%
$570k
Closing costs
1%
$28,505
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,353
Total Expenses
$17,940
Mortgage P&I
430%
$14,426
Property Taxes
26%
$856
Home Insurance
31%
$1,049
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838