Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.21% first-year return on $554k initial cash invested.
-28.21%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$7,411
Rent
-$13,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,411 income − $20,435 expenses = $13,024 out of pocket
Investment Breakdown
|
Purchase Price
$2552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,524
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,411
Total Expenses
$20,435
Mortgage P&I
172%
$12,712
Property Taxes
37%
$2,773
Home Insurance
14%
$1,032
HOA
5%
$361
Property Management
15%
$1,112
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,853