Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.3% first-year return on $573k initial cash invested.
-29.3%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$3,422
Rent
-$13,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $17,410 expenses = $13,988 out of pocket
Investment Breakdown
|
Purchase Price
$2643k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$573k
Downpayment
20%
$529k
Closing costs
1%
$26,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$17,410
Mortgage P&I
397%
$13,573
Property Taxes
35%
$1,214
Home Insurance
29%
$980
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856