Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.84% first-year return on $627k initial cash invested.
-30.84%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$0
Rent
-$16,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $16,107 expenses = $16,107 out of pocket
Investment Breakdown
|
Purchase Price
$2899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$627k
Downpayment
20%
$580k
Closing costs
1%
$28,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$16,107
Mortgage P&I
146710000%
$14,671
Property Taxes
4210000%
$421
Home Insurance
10150000%
$1,015
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0