Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.29% first-year return on $627k initial cash invested.
-30.29%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$1,785
Rent
-$15,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $17,614 expenses = $15,829 out of pocket
Investment Breakdown
|
Purchase Price
$2900k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$627k
Downpayment
20%
$580k
Closing costs
1%
$29,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,785
Total Expenses
$17,614
Mortgage P&I
854%
$15,250
Property Taxes
28%
$493
Home Insurance
57%
$1,015
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$446