Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.77% first-year return on $564k initial cash invested.
-25.77%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$5,561
Rent
-$12,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,561 income − $17,675 expenses = $12,114 out of pocket
Investment Breakdown
|
Purchase Price
$2601k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$26,006
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,561
Total Expenses
$17,675
Mortgage P&I
237%
$13,168
Property Taxes
14%
$791
Home Insurance
19%
$1,048
HOA
0%
$0
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,390