Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.8% first-year return on $606k initial cash invested.
-25.8%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$4,890
Rent
-$13,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,890 income − $17,915 expenses = $13,025 out of pocket
Investment Breakdown
|
Purchase Price
$2799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$27,989
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,890
Total Expenses
$17,915
Mortgage P&I
287%
$14,053
Property Taxes
11%
$534
Home Insurance
20%
$980
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,222