Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.88% first-year return on $622k initial cash invested.
-29.88%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$5,889
Rent
-$15,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,889 income − $21,383 expenses = $15,494 out of pocket
Investment Breakdown
|
Purchase Price
$2878k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$622k
Downpayment
20%
$576k
Closing costs
1%
$28,778
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,889
Total Expenses
$21,383
Mortgage P&I
251%
$14,795
Property Taxes
45%
$2,678
Home Insurance
18%
$1,083
HOA
0%
$0
Property Management
15%
$883
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,472