Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.13% first-year return on $557k initial cash invested.
-26.13%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,217
Rent
-$12,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,217 income − $15,355 expenses = $12,138 out of pocket
Investment Breakdown
|
Purchase Price
$2569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$514k
Closing costs
1%
$25,688
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,217
Total Expenses
$15,355
Mortgage P&I
393%
$12,645
Property Taxes
8%
$266
Home Insurance
28%
$899
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804