Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.02% first-year return on $561k initial cash invested.
-26.02%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$5,722
Rent
-$12,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,722 income − $17,883 expenses = $12,161 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
$5,722
Total Expenses
$17,883
Mortgage P&I
223%
$12,734
Property Taxes
12%
$671
Home Insurance
30%
$1,732
HOA
0%
$0
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,430