Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.06% first-year return on $521k initial cash invested.
-29.06%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$3,333
Rent
-$12,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $15,949 expenses = $12,616 out of pocket
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$521k
Downpayment
20%
$479k
Closing costs
1%
$23,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$15,949
Mortgage P&I
366%
$12,208
Property Taxes
24%
$794
Home Insurance
25%
$838
HOA
15%
$510
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833