Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.42% first-year return on $561k initial cash invested.
-22.42%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$7,038
Rent
-$10,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,038 income − $17,528 expenses = $10,490 out of pocket
Investment Breakdown
|
Purchase Price
$2588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$518k
Closing costs
1%
$25,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,038
Total Expenses
$17,528
Mortgage P&I
183%
$12,885
Property Taxes
5%
$357
Home Insurance
13%
$906
HOA
0%
$0
Property Management
15%
$1,056
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,760