Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.32% first-year return on $562k initial cash invested.
-25.32%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$4,928
Rent
-$11,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $16,782 expenses = $11,854 out of pocket
Investment Breakdown
|
Purchase Price
$2590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$562k
Downpayment
20%
$518k
Closing costs
1%
$25,897
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$16,782
Mortgage P&I
259%
$12,756
Property Taxes
15%
$718
Home Insurance
19%
$943
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232