Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.48% first-year return on $638k initial cash invested.
-27.48%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$3,603
Rent
-$14,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $18,203 expenses = $14,600 out of pocket
Investment Breakdown
|
Purchase Price
$2950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$638k
Downpayment
20%
$590k
Closing costs
1%
$29,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$18,203
Mortgage P&I
410%
$14,788
Property Taxes
18%
$654
Home Insurance
29%
$1,032
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901