Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.99% first-year return on $606k initial cash invested.
-29.99%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$3,681
Rent
-$15,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $18,834 expenses = $15,153 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
$3,681
Total Expenses
$18,834
Mortgage P&I
381%
$14,012
Property Taxes
57%
$2,112
Home Insurance
26%
$944
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920