Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.06% first-year return on $643k initial cash invested.
-29.06%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$4,123
Rent
-$15,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,123 income − $19,704 expenses = $15,581 out of pocket
Investment Breakdown
|
Purchase Price
$2978k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$643k
Downpayment
20%
$596k
Closing costs
1%
$29,781
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,123
Total Expenses
$19,704
Mortgage P&I
361%
$14,899
Property Taxes
40%
$1,632
Home Insurance
27%
$1,102
HOA
2%
$92
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031