Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $557k initial cash invested.
-24.5%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$8,616
Rent
-$11,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,616 income − $19,995 expenses = $11,379 out of pocket
Investment Breakdown
|
Purchase Price
$2568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$514k
Closing costs
1%
$25,682
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,616
Total Expenses
$19,995
Mortgage P&I
152%
$13,057
Property Taxes
21%
$1,840
Home Insurance
11%
$962
HOA
0%
$0
Property Management
15%
$1,292
CapEx
4%
$345
Vacancy
0%
$0
Maintenance
4%
$345
Other
25%
$2,154