Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.38% first-year return on $642k initial cash invested.
-28.38%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$4,165
Rent
-$15,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,165 income − $19,335 expenses = $15,170 out of pocket
Investment Breakdown
|
Purchase Price
$2969k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$642k
Downpayment
20%
$594k
Closing costs
1%
$29,692
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,165
Total Expenses
$19,335
Mortgage P&I
351%
$14,616
Property Taxes
40%
$1,673
Home Insurance
25%
$1,046
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041