Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.26% first-year return on $568k initial cash invested.
-27.26%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$4,167
Rent
-$12,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $17,066 expenses = $12,899 out of pocket
Investment Breakdown
|
Purchase Price
$2618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$568k
Downpayment
20%
$524k
Closing costs
1%
$26,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$17,066
Mortgage P&I
314%
$13,096
Property Taxes
27%
$1,129
Home Insurance
20%
$840
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042