Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.53% first-year return on $1278k initial cash invested.
-27.53%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$6,579
Rent
-$29,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,579 income − $35,895 expenses = $29,316 out of pocket
Investment Breakdown
|
Purchase Price
$6000k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1278k
Downpayment
20%
$1200k
Closing costs
1%
$60,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$35,895
Mortgage P&I
456%
$30,024
Property Taxes
9%
$613
Home Insurance
32%
$2,100
HOA
0%
$0
Property Management
15%
$987
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,645