Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.15% first-year return on $557k initial cash invested.
-34.15%
Cash On Cash
-1.31%
Cap Rate
-0.21
DSCR
$0
Rent
-$15,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $15,859 expenses = $15,859 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
$0
Total Expenses
$15,859
Mortgage P&I
130570000%
$13,057
Property Taxes
18400000%
$1,840
Home Insurance
9620000%
$962
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0