Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.28% first-year return on $555k initial cash invested.
-27.28%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$6,642
Rent
-$12,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,642 income − $19,269 expenses = $12,627 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
$6,642
Total Expenses
$19,269
Mortgage P&I
190%
$12,593
Property Taxes
39%
$2,583
Home Insurance
14%
$905
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,660