Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.37% first-year return on $690k initial cash invested.
-29.37%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$2,872
Rent
-$16,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $19,757 expenses = $16,885 out of pocket
Investment Breakdown
|
Purchase Price
$3199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$690k
Downpayment
20%
$640k
Closing costs
1%
$31,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$19,757
Mortgage P&I
586%
$16,838
Property Taxes
15%
$420
Home Insurance
39%
$1,120
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718