Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.09% first-year return on $648k initial cash invested.
-26.09%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,289
Rent
-$14,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,289 income − $18,368 expenses = $14,079 out of pocket
Investment Breakdown
|
Purchase Price
$2998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$648k
Downpayment
20%
$600k
Closing costs
1%
$29,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,289
Total Expenses
$18,368
Mortgage P&I
353%
$15,147
Property Taxes
3%
$113
Home Insurance
24%
$1,049
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072