Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.08% first-year return on $640k initial cash invested.
-30.08%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$5,212
Rent
-$16,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $21,251 expenses = $16,039 out of pocket
Investment Breakdown
|
Purchase Price
$2961k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$640k
Downpayment
20%
$592k
Closing costs
1%
$29,611
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$21,251
Mortgage P&I
284%
$14,817
Property Taxes
52%
$2,684
Home Insurance
20%
$1,049
HOA
4%
$200
Property Management
15%
$782
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,303