Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $569k initial cash invested.
-26.55%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$6,364
Rent
-$12,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,364 income − $18,954 expenses = $12,590 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
$6,364
Total Expenses
$18,954
Mortgage P&I
209%
$13,289
Property Taxes
28%
$1,771
Home Insurance
13%
$838
HOA
0%
$0
Property Management
15%
$955
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,591