Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.7% first-year return on $590k initial cash invested.
-25.7%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,688
Rent
-$12,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,688 income − $18,329 expenses = $12,641 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
$5,688
Total Expenses
$18,329
Mortgage P&I
240%
$13,657
Property Taxes
15%
$830
Home Insurance
18%
$1,015
HOA
2%
$96
Property Management
15%
$853
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,422