Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.51% first-year return on $533k initial cash invested.
-27.51%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$6,049
Rent
-$12,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,049 income − $18,258 expenses = $12,209 out of pocket
Investment Breakdown
|
Purchase Price
$2450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,049
Total Expenses
$18,258
Mortgage P&I
205%
$12,418
Property Taxes
34%
$2,079
Home Insurance
14%
$858
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,512