Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.57% first-year return on $646k initial cash invested.
-26.57%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$3,975
Rent
-$14,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,975 income − $18,274 expenses = $14,299 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
$3,975
Total Expenses
$18,274
Mortgage P&I
381%
$15,143
Property Taxes
4%
$177
Home Insurance
26%
$1,046
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994