Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.95% first-year return on $569k initial cash invested.
-26.95%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$5,987
Rent
-$12,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,987 income − $18,771 expenses = $12,784 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
$5,987
Total Expenses
$18,771
Mortgage P&I
222%
$13,289
Property Taxes
30%
$1,771
Home Insurance
14%
$838
HOA
0%
$0
Property Management
15%
$898
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,497