Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.84% first-year return on $568k initial cash invested.
-31.84%
Cash On Cash
-0.9%
Cap Rate
-0.15
DSCR
$0
Rent
-$15,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $15,065 expenses = $15,065 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
$0
Total Expenses
$15,065
Mortgage P&I
130960000%
$13,096
Property Taxes
11290000%
$1,129
Home Insurance
8400000%
$840
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0