Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.43% first-year return on $564k initial cash invested.
-33.43%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$4,747
Rent
-$15,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,747 income − $20,458 expenses = $15,711 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$26,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,747
Total Expenses
$20,458
Mortgage P&I
279%
$13,261
Property Taxes
84%
$4,008
Home Insurance
19%
$910
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187