Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.55% first-year return on $555k initial cash invested.
-28.55%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$5,509
Rent
-$13,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,509 income − $18,724 expenses = $13,215 out of pocket
Investment Breakdown
|
Purchase Price
$2560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$512k
Closing costs
1%
$25,595
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,509
Total Expenses
$18,724
Mortgage P&I
229%
$12,593
Property Taxes
47%
$2,583
Home Insurance
16%
$905
HOA
0%
$0
Property Management
15%
$826
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,377