Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.43% first-year return on $648k initial cash invested.
-28.43%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$4,043
Rent
-$15,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,043 income − $19,384 expenses = $15,341 out of pocket
Investment Breakdown
|
Purchase Price
$2998k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$648k
Downpayment
20%
$600k
Closing costs
1%
$29,979
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,043
Total Expenses
$19,384
Mortgage P&I
390%
$15,755
Property Taxes
14%
$568
Home Insurance
28%
$1,120
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011