Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.18% first-year return on $660k initial cash invested.
-26.18%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$6,533
Rent
-$14,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,533 income − $20,936 expenses = $14,403 out of pocket
Investment Breakdown
|
Purchase Price
$3058k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$660k
Downpayment
20%
$612k
Closing costs
1%
$30,583
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,533
Total Expenses
$20,936
Mortgage P&I
240%
$15,703
Property Taxes
15%
$978
Home Insurance
17%
$1,120
HOA
0%
$0
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,633