Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.39% first-year return on $686k initial cash invested.
-23.39%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$7,819
Rent
-$13,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,819 income − $21,186 expenses = $13,367 out of pocket
Investment Breakdown
|
Purchase Price
$3180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$686k
Downpayment
20%
$636k
Closing costs
1%
$31,802
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,819
Total Expenses
$21,186
Mortgage P&I
205%
$16,039
Property Taxes
3%
$240
Home Insurance
15%
$1,153
HOA
0%
$0
Property Management
15%
$1,173
CapEx
4%
$313
Vacancy
0%
$0
Maintenance
4%
$313
Other
25%
$1,955