Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.1% first-year return on $564k initial cash invested.
-29.1%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,162
Rent
-$13,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,162 income − $14,840 expenses = $13,678 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$25,998
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,162
Total Expenses
$14,840
Mortgage P&I
1148%
$13,339
Property Taxes
3%
$35
Home Insurance
78%
$910
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290