Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.51% first-year return on $588k initial cash invested.
-25.51%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$6,385
Rent
-$12,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,385 income − $18,875 expenses = $12,490 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
$6,385
Total Expenses
$18,875
Mortgage P&I
213%
$13,599
Property Taxes
19%
$1,198
Home Insurance
16%
$1,014
HOA
0%
$0
Property Management
15%
$958
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596