Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.42% first-year return on $597k initial cash invested.
-27.42%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$7,854
Rent
-$13,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,854 income − $21,495 expenses = $13,641 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
$7,854
Total Expenses
$21,495
Mortgage P&I
177%
$13,891
Property Taxes
36%
$2,836
Home Insurance
13%
$998
HOA
0%
$0
Property Management
15%
$1,178
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,964