Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.01% first-year return on $583k initial cash invested.
-25.01%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$6,312
Rent
-$12,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,312 income − $18,471 expenses = $12,159 out of pocket
Investment Breakdown
|
Purchase Price
$2693k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$583k
Downpayment
20%
$539k
Closing costs
1%
$26,925
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,312
Total Expenses
$18,471
Mortgage P&I
212%
$13,359
Property Taxes
19%
$1,218
Home Insurance
13%
$805
HOA
1%
$60
Property Management
15%
$947
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,578