Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.2% first-year return on $588k initial cash invested.
-26.2%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$5,730
Rent
-$12,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,730 income − $18,561 expenses = $12,831 out of pocket
Investment Breakdown
|
Purchase Price
$2712k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$542k
Closing costs
1%
$27,124
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,730
Total Expenses
$18,561
Mortgage P&I
237%
$13,599
Property Taxes
21%
$1,198
Home Insurance
18%
$1,014
HOA
0%
$0
Property Management
15%
$860
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,432