Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.58% first-year return on $676k initial cash invested.
-29.58%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$9,861
Rent
-$16,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,861 income − $26,529 expenses = $16,668 out of pocket
Investment Breakdown
|
Purchase Price
$3134k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$676k
Downpayment
20%
$627k
Closing costs
1%
$31,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,861
Total Expenses
$26,529
Mortgage P&I
160%
$15,744
Property Taxes
50%
$4,933
Home Insurance
11%
$1,120
HOA
0%
$0
Property Management
15%
$1,479
CapEx
4%
$394
Vacancy
0%
$0
Maintenance
4%
$394
Other
25%
$2,465