Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.42% first-year return on $588k initial cash invested.
-25.42%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$6,472
Rent
-$12,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,472 income − $18,918 expenses = $12,446 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
$6,472
Total Expenses
$18,918
Mortgage P&I
210%
$13,599
Property Taxes
19%
$1,198
Home Insurance
16%
$1,014
HOA
0%
$0
Property Management
15%
$971
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,618