Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.71% first-year return on $1488k initial cash invested.
-29.71%
Cash On Cash
-0.33%
Cap Rate
-0.06
DSCR
$1,596
Rent
-$36,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $38,435 expenses = $36,839 out of pocket
Investment Breakdown
|
Purchase Price
$7000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1488k
Downpayment
20%
$1400k
Closing costs
1%
$70,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$1,596
Total Expenses
$38,435
Mortgage P&I
2183%
$34,845
Property Taxes
23%
$374
Home Insurance
154%
$2,450
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399