Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.31% first-year return on $593k initial cash invested.
-27.31%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$6,061
Rent
-$13,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,061 income − $19,558 expenses = $13,497 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
$6,061
Total Expenses
$19,558
Mortgage P&I
230%
$13,913
Property Taxes
31%
$1,862
Home Insurance
14%
$875
HOA
0%
$0
Property Management
15%
$909
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,515