Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.07% first-year return on $605k initial cash invested.
-30.07%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$3,360
Rent
-$15,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $18,520 expenses = $15,160 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
$3,360
Total Expenses
$18,520
Mortgage P&I
441%
$14,806
Property Taxes
33%
$1,124
Home Insurance
29%
$978
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840