Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $538k initial cash invested.
-26.42%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$5,382
Rent
-$11,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $17,220 expenses = $11,838 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
$5,382
Total Expenses
$17,220
Mortgage P&I
229%
$12,303
Property Taxes
27%
$1,433
Home Insurance
17%
$901
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,346