Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.62% first-year return on $581k initial cash invested.
-18.62%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$12,665
Rent
-$9,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,665 income − $21,674 expenses = $9,009 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$581k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$12,665
Total Expenses
$21,674
Mortgage P&I
107%
$13,575
Property Taxes
9%
$1,091
Home Insurance
7%
$928
HOA
0%
$0
Property Management
15%
$1,900
CapEx
4%
$507
Vacancy
0%
$0
Maintenance
4%
$507
Other
25%
$3,166