Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.46% first-year return on $549k initial cash invested.
-29.46%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$4,770
Rent
-$13,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $18,242 expenses = $13,472 out of pocket
Investment Breakdown
|
Purchase Price
$2528k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$549k
Downpayment
20%
$506k
Closing costs
1%
$25,278
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$18,242
Mortgage P&I
277%
$13,200
Property Taxes
38%
$1,824
Home Insurance
19%
$928
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192