Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.72% first-year return on $606k initial cash invested.
-26.72%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$4,910
Rent
-$13,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $18,394 expenses = $13,484 out of pocket
Investment Breakdown
|
Purchase Price
$2798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$27,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$18,394
Mortgage P&I
285%
$13,976
Property Taxes
22%
$1,083
Home Insurance
20%
$979
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,228