Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.02% first-year return on $602k initial cash invested.
-23.02%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$10,187
Rent
-$11,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,187 income − $21,733 expenses = $11,546 out of pocket
Investment Breakdown
|
Purchase Price
$2780k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$602k
Downpayment
20%
$556k
Closing costs
1%
$27,799
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,187
Total Expenses
$21,733
Mortgage P&I
136%
$13,813
Property Taxes
20%
$2,052
Home Insurance
10%
$979
HOA
0%
$0
Property Management
15%
$1,528
CapEx
4%
$407
Vacancy
0%
$0
Maintenance
4%
$407
Other
25%
$2,547