Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.58% first-year return on $642k initial cash invested.
-29.58%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$4,581
Rent
-$15,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $20,397 expenses = $15,816 out of pocket
Investment Breakdown
|
Purchase Price
$2970k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$642k
Downpayment
20%
$594k
Closing costs
1%
$29,695
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,581
Total Expenses
$20,397
Mortgage P&I
342%
$15,647
Property Taxes
16%
$732
Home Insurance
40%
$1,820
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145