Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.51% first-year return on $522k initial cash invested.
-36.51%
Cash On Cash
-1.18%
Cap Rate
-0.18
DSCR
$1,374
Rent
-$15,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,374 income − $17,266 expenses = $15,892 out of pocket
Investment Breakdown
|
Purchase Price
$2402k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,017
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,374
Total Expenses
$17,266
Mortgage P&I
981%
$13,473
Property Taxes
168%
$2,311
Home Insurance
60%
$822
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344