Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.64% first-year return on $605k initial cash invested.
-30.64%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$2,817
Rent
-$15,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $18,261 expenses = $15,444 out of pocket
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$605k
Downpayment
20%
$559k
Closing costs
1%
$27,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$18,261
Mortgage P&I
526%
$14,806
Property Taxes
40%
$1,124
Home Insurance
35%
$978
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704