Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.79% first-year return on $584k initial cash invested.
-22.79%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$7,796
Rent
-$11,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,796 income − $18,887 expenses = $11,091 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
$7,796
Total Expenses
$18,887
Mortgage P&I
171%
$13,316
Property Taxes
11%
$886
Home Insurance
12%
$943
HOA
0%
$0
Property Management
15%
$1,169
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,949