Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.2% first-year return on $573k initial cash invested.
-30.2%
Cash On Cash
-0.34%
Cap Rate
-0.05
DSCR
$2,597
Rent
-$14,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $17,014 expenses = $14,417 out of pocket
Investment Breakdown
|
Purchase Price
$2643k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$573k
Downpayment
20%
$529k
Closing costs
1%
$26,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$17,014
Mortgage P&I
523%
$13,573
Property Taxes
47%
$1,214
Home Insurance
38%
$980
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649