Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.04% first-year return on $637k initial cash invested.
-31.04%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$2,641
Rent
-$16,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,641 income − $19,130 expenses = $16,489 out of pocket
Investment Breakdown
|
Purchase Price
$2950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$637k
Downpayment
20%
$590k
Closing costs
1%
$29,498
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,641
Total Expenses
$19,130
Mortgage P&I
567%
$14,986
Property Taxes
57%
$1,494
Home Insurance
52%
$1,382
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660