Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.29% first-year return on $591k initial cash invested.
-25.29%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$5,659
Rent
-$12,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,659 income − $18,110 expenses = $12,451 out of pocket
Investment Breakdown
|
Purchase Price
$2699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$591k
Downpayment
20%
$540k
Closing costs
1%
$26,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,659
Total Expenses
$18,110
Mortgage P&I
239%
$13,514
Property Taxes
3%
$143
Home Insurance
17%
$945
HOA
14%
$792
Property Management
15%
$849
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,415