Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.31% first-year return on $609k initial cash invested.
-26.31%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$7,089
Rent
-$13,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,089 income − $20,454 expenses = $13,365 out of pocket
Investment Breakdown
|
Purchase Price
$2817k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$609k
Downpayment
20%
$563k
Closing costs
1%
$28,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,089
Total Expenses
$20,454
Mortgage P&I
201%
$14,254
Property Taxes
25%
$1,755
Home Insurance
14%
$1,024
HOA
0%
$18
Property Management
15%
$1,063
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,772