Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.58% first-year return on $554k initial cash invested.
-28.58%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,447
Rent
-$13,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $15,629 expenses = $13,182 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,447
Total Expenses
$15,629
Mortgage P&I
530%
$12,977
Property Taxes
17%
$412
Home Insurance
36%
$892
HOA
7%
$173
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612