Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.19% first-year return on $572k initial cash invested.
-25.19%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$6,515
Rent
-$12,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,515 income − $18,519 expenses = $12,004 out of pocket
Investment Breakdown
|
Purchase Price
$2638k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$572k
Downpayment
20%
$528k
Closing costs
1%
$26,376
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,515
Total Expenses
$18,519
Mortgage P&I
203%
$13,193
Property Taxes
19%
$1,236
Home Insurance
15%
$962
HOA
0%
$0
Property Management
15%
$977
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,629