Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.29% first-year return on $606k initial cash invested.
-26.29%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$5,326
Rent
-$13,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,326 income − $18,595 expenses = $13,269 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
$5,326
Total Expenses
$18,595
Mortgage P&I
262%
$13,976
Property Taxes
20%
$1,083
Home Insurance
18%
$979
HOA
0%
$0
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,332