Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.98% first-year return on $538k initial cash invested.
-25.98%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$5,760
Rent
-$11,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,760 income − $17,401 expenses = $11,641 out of pocket
Investment Breakdown
|
Purchase Price
$2474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$495k
Closing costs
1%
$24,744
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,760
Total Expenses
$17,401
Mortgage P&I
214%
$12,303
Property Taxes
25%
$1,433
Home Insurance
16%
$901
HOA
0%
$0
Property Management
15%
$864
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,440