Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.05% first-year return on $590k initial cash invested.
-27.05%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$4,414
Rent
-$13,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $17,718 expenses = $13,304 out of pocket
Investment Breakdown
|
Purchase Price
$2725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$590k
Downpayment
20%
$545k
Closing costs
1%
$27,246
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$17,718
Mortgage P&I
309%
$13,657
Property Taxes
19%
$830
Home Insurance
23%
$1,015
HOA
2%
$96
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104