Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.29% first-year return on $522k initial cash invested.
-23.29%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$7,735
Rent
-$10,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,735 income − $17,873 expenses = $10,138 out of pocket
Investment Breakdown
|
Purchase Price
$2402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,019
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,735
Total Expenses
$17,873
Mortgage P&I
156%
$12,037
Property Taxes
16%
$1,251
Home Insurance
11%
$873
HOA
0%
$0
Property Management
15%
$1,160
CapEx
4%
$309
Vacancy
0%
$0
Maintenance
4%
$309
Other
25%
$1,934