Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.53% first-year return on $610k initial cash invested.
-26.53%
Cash On Cash
0.73%
Cap Rate
0.11
DSCR
$5,837
Rent
-$13,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,837 income − $19,317 expenses = $13,480 out of pocket
Investment Breakdown
|
Purchase Price
$2817k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$610k
Downpayment
20%
$563k
Closing costs
1%
$28,174
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,837
Total Expenses
$19,317
Mortgage P&I
256%
$14,956
Property Taxes
9%
$512
Home Insurance
18%
$1,048
HOA
0%
$0
Property Management
15%
$876
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,459