Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.26% first-year return on $563k initial cash invested.
-34.26%
Cash On Cash
-1.21%
Cap Rate
-0.2
DSCR
$4,096
Rent
-$16,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $20,168 expenses = $16,072 out of pocket
Investment Breakdown
|
Purchase Price
$2595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$519k
Closing costs
1%
$25,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$20,168
Mortgage P&I
325%
$13,293
Property Taxes
98%
$4,001
Home Insurance
22%
$908
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024