Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.02% first-year return on $646k initial cash invested.
-29.02%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$1,433
Rent
-$15,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,433 income − $17,053 expenses = $15,620 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
$1,433
Total Expenses
$17,053
Mortgage P&I
1057%
$15,143
Property Taxes
12%
$177
Home Insurance
73%
$1,046
HOA
0%
$0
Property Management
15%
$215
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$358