Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.68% first-year return on $606k initial cash invested.
-25.68%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,013
Rent
-$12,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,013 income − $17,974 expenses = $12,961 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
$5,013
Total Expenses
$17,974
Mortgage P&I
280%
$14,053
Property Taxes
11%
$534
Home Insurance
20%
$980
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,253