Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.37% first-year return on $610k initial cash invested.
-27.37%
Cash On Cash
0.53%
Cap Rate
0.08
DSCR
$5,025
Rent
-$13,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,025 income − $18,928 expenses = $13,903 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
$5,025
Total Expenses
$18,928
Mortgage P&I
298%
$14,956
Property Taxes
10%
$512
Home Insurance
21%
$1,048
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256