Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.58% first-year return on $668k initial cash invested.
-29.58%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$5,870
Rent
-$16,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,870 income − $22,343 expenses = $16,473 out of pocket
Investment Breakdown
|
Purchase Price
$3096k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$668k
Downpayment
20%
$619k
Closing costs
1%
$30,962
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,870
Total Expenses
$22,343
Mortgage P&I
261%
$15,333
Property Taxes
45%
$2,613
Home Insurance
19%
$1,129
HOA
8%
$450
Property Management
15%
$880
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,468