Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $653k initial cash invested.
-18.82%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$17,353
Rent
-$10,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$17,353 income − $27,586 expenses = $10,233 out of pocket
Investment Breakdown
|
Purchase Price
$3022k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$653k
Downpayment
20%
$604k
Closing costs
1%
$30,218
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$17,353
Total Expenses
$27,586
Mortgage P&I
87%
$15,045
Property Taxes
11%
$1,850
Home Insurance
14%
$2,362
HOA
0%
$0
Property Management
15%
$2,603
CapEx
4%
$694
Vacancy
0%
$0
Maintenance
4%
$694
Other
25%
$4,338