Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.96% first-year return on $617k initial cash invested.
-26.96%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$5,562
Rent
-$13,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,562 income − $19,418 expenses = $13,856 out of pocket
Investment Breakdown
|
Purchase Price
$2851k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$617k
Downpayment
20%
$570k
Closing costs
1%
$28,506
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,562
Total Expenses
$19,418
Mortgage P&I
257%
$14,273
Property Taxes
26%
$1,445
Home Insurance
19%
$1,032
HOA
0%
$0
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,390