Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.62% first-year return on $597k initial cash invested.
-35.62%
Cash On Cash
-1.67%
Cap Rate
-0.28
DSCR
$0
Rent
-$17,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $17,725 expenses = $17,725 out of pocket
Investment Breakdown
|
Purchase Price
$2758k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$597k
Downpayment
20%
$552k
Closing costs
1%
$27,575
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$17,725
Mortgage P&I
138910000%
$13,891
Property Taxes
28360000%
$2,836
Home Insurance
9980000%
$998
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0