Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.99% first-year return on $563k initial cash invested.
-33.99%
Cash On Cash
-1.15%
Cap Rate
-0.19
DSCR
$4,341
Rent
-$15,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $20,286 expenses = $15,945 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
$4,341
Total Expenses
$20,286
Mortgage P&I
306%
$13,293
Property Taxes
92%
$4,001
Home Insurance
21%
$908
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085