Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.72% first-year return on $570k initial cash invested.
-25.72%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$8,976
Rent
-$12,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,976 income − $21,203 expenses = $12,227 out of pocket
Investment Breakdown
|
Purchase Price
$2631k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$526k
Closing costs
1%
$26,306
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,976
Total Expenses
$21,203
Mortgage P&I
150%
$13,475
Property Taxes
28%
$2,475
Home Insurance
11%
$945
HOA
0%
$0
Property Management
15%
$1,346
CapEx
4%
$359
Vacancy
0%
$0
Maintenance
4%
$359
Other
25%
$2,244