Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.95% first-year return on $617k initial cash invested.
-25.95%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$5,763
Rent
-$13,335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,763 income − $19,098 expenses = $13,335 out of pocket
Investment Breakdown
|
Purchase Price
$2851k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$617k
Downpayment
20%
$570k
Closing costs
1%
$28,505
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,763
Total Expenses
$19,098
Mortgage P&I
250%
$14,426
Property Taxes
15%
$856
Home Insurance
18%
$1,049
HOA
0%
$0
Property Management
15%
$864
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,441