Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.34% first-year return on $593k initial cash invested.
-28.34%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$5,082
Rent
-$14,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $19,088 expenses = $14,006 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
$5,082
Total Expenses
$19,088
Mortgage P&I
274%
$13,913
Property Taxes
37%
$1,862
Home Insurance
17%
$875
HOA
0%
$0
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270