Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.35% first-year return on $555k initial cash invested.
-27.35%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$6,575
Rent
-$12,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,575 income − $19,237 expenses = $12,662 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
$6,575
Total Expenses
$19,237
Mortgage P&I
192%
$12,593
Property Taxes
39%
$2,583
Home Insurance
14%
$905
HOA
0%
$0
Property Management
15%
$986
CapEx
4%
$263
Vacancy
0%
$0
Maintenance
4%
$263
Other
25%
$1,644