Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.25% first-year return on $593k initial cash invested.
-28.25%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$5,166
Rent
-$13,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,166 income − $19,131 expenses = $13,965 out of pocket
Investment Breakdown
|
Purchase Price
$2739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$593k
Downpayment
20%
$548k
Closing costs
1%
$27,387
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,166
Total Expenses
$19,131
Mortgage P&I
269%
$13,913
Property Taxes
36%
$1,862
Home Insurance
17%
$875
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,292