Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.81% first-year return on $557k initial cash invested.
-24.81%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$8,339
Rent
-$11,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,339 income − $19,863 expenses = $11,524 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
$8,339
Total Expenses
$19,863
Mortgage P&I
157%
$13,057
Property Taxes
22%
$1,840
Home Insurance
12%
$962
HOA
0%
$0
Property Management
15%
$1,251
CapEx
4%
$334
Vacancy
0%
$0
Maintenance
4%
$334
Other
25%
$2,085