Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.6% first-year return on $640k initial cash invested.
-29.6%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$5,707
Rent
-$15,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,707 income − $21,489 expenses = $15,782 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
$5,707
Total Expenses
$21,489
Mortgage P&I
260%
$14,817
Property Taxes
47%
$2,684
Home Insurance
18%
$1,049
HOA
4%
$200
Property Management
15%
$856
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,427