Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.9% first-year return on $629k initial cash invested.
-27.9%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$4,785
Rent
-$14,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $19,410 expenses = $14,625 out of pocket
Investment Breakdown
|
Purchase Price
$2910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$582k
Closing costs
1%
$29,097
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$19,410
Mortgage P&I
300%
$14,367
Property Taxes
33%
$1,564
Home Insurance
25%
$1,183
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196