Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.43% first-year return on $646k initial cash invested.
-29.43%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,013
Rent
-$15,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,013 income − $16,853 expenses = $15,840 out of pocket
Investment Breakdown
|
Purchase Price
$2990k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$646k
Downpayment
20%
$598k
Closing costs
1%
$29,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,013
Total Expenses
$16,853
Mortgage P&I
1495%
$15,143
Property Taxes
17%
$177
Home Insurance
103%
$1,046
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$253