Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.87% first-year return on $640k initial cash invested.
-27.87%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$7,483
Rent
-$14,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,483 income − $22,341 expenses = $14,858 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
$7,483
Total Expenses
$22,341
Mortgage P&I
198%
$14,817
Property Taxes
36%
$2,684
Home Insurance
14%
$1,049
HOA
3%
$200
Property Management
15%
$1,122
CapEx
4%
$299
Vacancy
0%
$0
Maintenance
4%
$299
Other
25%
$1,871