Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.68% first-year return on $592k initial cash invested.
-21.68%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$9,001
Rent
-$10,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,001 income − $19,703 expenses = $10,702 out of pocket
Investment Breakdown
|
Purchase Price
$2735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$592k
Downpayment
20%
$547k
Closing costs
1%
$27,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,001
Total Expenses
$19,703
Mortgage P&I
151%
$13,622
Property Taxes
8%
$746
Home Insurance
11%
$1,015
HOA
0%
$0
Property Management
15%
$1,350
CapEx
4%
$360
Vacancy
0%
$0
Maintenance
4%
$360
Other
25%
$2,250