Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.62% first-year return on $648k initial cash invested.
-25.62%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$4,773
Rent
-$13,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,773 income − $18,600 expenses = $13,827 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
$4,773
Total Expenses
$18,600
Mortgage P&I
317%
$15,147
Property Taxes
2%
$113
Home Insurance
22%
$1,049
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,193