Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.09% first-year return on $582k initial cash invested.
-32.09%
Cash On Cash
-0.94%
Cap Rate
-0.16
DSCR
$2,798
Rent
-$15,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $18,375 expenses = $15,577 out of pocket
Investment Breakdown
|
Purchase Price
$2688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$582k
Downpayment
20%
$538k
Closing costs
1%
$26,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$18,375
Mortgage P&I
477%
$13,357
Property Taxes
98%
$2,733
Home Insurance
34%
$941
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700