Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.65% first-year return on $571k initial cash invested.
-28.65%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$3,230
Rent
-$13,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $16,866 expenses = $13,636 out of pocket
Investment Breakdown
|
Purchase Price
$2634k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$571k
Downpayment
20%
$527k
Closing costs
1%
$26,336
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$16,866
Mortgage P&I
408%
$13,188
Property Taxes
38%
$1,218
Home Insurance
28%
$910
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808