Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -37.91% first-year return on $638k initial cash invested.
-37.91%
Cash On Cash
-1.44%
Cap Rate
-0.21
DSCR
$1,385
Rent
-$20,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,385 income − $21,525 expenses = $20,140 out of pocket
Investment Breakdown
|
Purchase Price
$2950k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$638k
Downpayment
20%
$590k
Closing costs
1%
$29,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,385
Total Expenses
$21,525
Mortgage P&I
1195%
$16,548
Property Taxes
188%
$2,606
Home Insurance
75%
$1,032
HOA
49%
$675
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346