Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $569k initial cash invested.
-25.85%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$6,997
Rent
-$12,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,997 income − $19,257 expenses = $12,260 out of pocket
Investment Breakdown
|
Purchase Price
$2625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$569k
Downpayment
20%
$525k
Closing costs
1%
$26,245
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,997
Total Expenses
$19,257
Mortgage P&I
190%
$13,289
Property Taxes
25%
$1,771
Home Insurance
12%
$838
HOA
0%
$0
Property Management
15%
$1,050
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,749