Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.44% first-year return on $625k initial cash invested.
-26.44%
Cash On Cash
0.59%
Cap Rate
0.09
DSCR
$4,918
Rent
-$13,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $18,684 expenses = $13,766 out of pocket
Investment Breakdown
|
Purchase Price
$2889k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$625k
Downpayment
20%
$578k
Closing costs
1%
$28,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,918
Total Expenses
$18,684
Mortgage P&I
305%
$14,987
Property Taxes
7%
$324
Home Insurance
21%
$1,011
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230