Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.04% first-year return on $548k initial cash invested.
-36.04%
Cash On Cash
-1.02%
Cap Rate
-0.15
DSCR
$3,792
Rent
-$16,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $20,260 expenses = $16,468 out of pocket
Investment Breakdown
|
Purchase Price
$2525k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$548k
Downpayment
20%
$505k
Closing costs
1%
$25,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$20,260
Mortgage P&I
374%
$14,164
Property Taxes
82%
$3,094
Home Insurance
31%
$1,181
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948