Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.15% first-year return on $714k initial cash invested.
-27.15%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$5,499
Rent
-$16,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,499 income − $21,656 expenses = $16,157 out of pocket
Investment Breakdown
|
Purchase Price
$3314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$663k
Closing costs
1%
$33,144
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,499
Total Expenses
$21,656
Mortgage P&I
297%
$16,341
Property Taxes
26%
$1,452
Home Insurance
22%
$1,223
HOA
0%
$0
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,375