Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.5% first-year return on $561k initial cash invested.
-23.5%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$6,066
Rent
-$10,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,066 income − $17,060 expenses = $10,994 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
$6,066
Total Expenses
$17,060
Mortgage P&I
212%
$12,885
Property Taxes
6%
$357
Home Insurance
15%
$906
HOA
0%
$0
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,516