Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.36% first-year return on $570k initial cash invested.
-25.36%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$9,307
Rent
-$12,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,307 income − $21,362 expenses = $12,055 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
$9,307
Total Expenses
$21,362
Mortgage P&I
145%
$13,475
Property Taxes
27%
$2,475
Home Insurance
10%
$945
HOA
0%
$0
Property Management
15%
$1,396
CapEx
4%
$372
Vacancy
0%
$0
Maintenance
4%
$372
Other
25%
$2,327