Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.43% first-year return on $597k initial cash invested.
-28.43%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$6,884
Rent
-$14,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,884 income − $21,029 expenses = $14,145 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
$6,884
Total Expenses
$21,029
Mortgage P&I
202%
$13,891
Property Taxes
41%
$2,836
Home Insurance
14%
$998
HOA
0%
$0
Property Management
15%
$1,033
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,721