Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.15% first-year return on $668k initial cash invested.
-28.15%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$7,407
Rent
-$15,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,407 income − $23,080 expenses = $15,673 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
$7,407
Total Expenses
$23,080
Mortgage P&I
207%
$15,333
Property Taxes
35%
$2,613
Home Insurance
15%
$1,129
HOA
6%
$450
Property Management
15%
$1,111
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,852