Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.38% first-year return on $626k initial cash invested.
-30.38%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$2,744
Rent
-$15,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $18,593 expenses = $15,849 out of pocket
Investment Breakdown
|
Purchase Price
$2896k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$626k
Downpayment
20%
$579k
Closing costs
1%
$28,958
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$18,593
Mortgage P&I
519%
$14,247
Property Taxes
72%
$1,980
Home Insurance
38%
$1,048
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686