Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.17% first-year return on $584k initial cash invested.
-20.17%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$10,251
Rent
-$9,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,251 income − $20,066 expenses = $9,815 out of pocket
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$584k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,251
Total Expenses
$20,066
Mortgage P&I
130%
$13,316
Property Taxes
9%
$886
Home Insurance
9%
$943
HOA
0%
$0
Property Management
15%
$1,538
CapEx
4%
$410
Vacancy
0%
$0
Maintenance
4%
$410
Other
25%
$2,563