Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.78% first-year return on $606k initial cash invested.
-29.78%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$3,883
Rent
-$15,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,883 income − $18,931 expenses = $15,048 out of pocket
Investment Breakdown
|
Purchase Price
$2801k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$28,014
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,883
Total Expenses
$18,931
Mortgage P&I
361%
$14,012
Property Taxes
54%
$2,112
Home Insurance
24%
$944
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971