Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.5% first-year return on $568k initial cash invested.
-28.5%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$3,033
Rent
-$13,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $16,520 expenses = $13,487 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
$3,033
Total Expenses
$16,520
Mortgage P&I
432%
$13,096
Property Taxes
37%
$1,129
Home Insurance
28%
$840
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758