Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.26% first-year return on $561k initial cash invested.
-23.26%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$8,240
Rent
-$10,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,240 income − $19,114 expenses = $10,874 out of pocket
Investment Breakdown
|
Purchase Price
$2585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$517k
Closing costs
1%
$25,853
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,240
Total Expenses
$19,114
Mortgage P&I
159%
$13,093
Property Taxes
14%
$1,131
Home Insurance
11%
$934
HOA
0%
$0
Property Management
15%
$1,236
CapEx
4%
$330
Vacancy
0%
$0
Maintenance
4%
$330
Other
25%
$2,060