Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.11% first-year return on $561k initial cash invested.
-25.11%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$6,539
Rent
-$11,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,539 income − $18,277 expenses = $11,738 out of pocket
Investment Breakdown
|
Purchase Price
$2585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$517k
Closing costs
1%
$25,852
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,539
Total Expenses
$18,277
Mortgage P&I
195%
$12,734
Property Taxes
10%
$671
Home Insurance
26%
$1,732
HOA
0%
$0
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,635