Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.02% first-year return on $606k initial cash invested.
-25.02%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$6,560
Rent
-$12,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,560 income − $19,186 expenses = $12,626 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
$6,560
Total Expenses
$19,186
Mortgage P&I
213%
$13,976
Property Taxes
17%
$1,083
Home Insurance
15%
$979
HOA
0%
$0
Property Management
15%
$984
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,640