Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.63% first-year return on $570k initial cash invested.
-29.63%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$5,444
Rent
-$14,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $19,526 expenses = $14,082 out of pocket
Investment Breakdown
|
Purchase Price
$2630k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$526k
Closing costs
1%
$26,302
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$19,526
Mortgage P&I
242%
$13,186
Property Taxes
51%
$2,781
Home Insurance
17%
$945
HOA
0%
$0
Property Management
15%
$817
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,361