Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.49% first-year return on $522k initial cash invested.
-22.49%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$7,122
Rent
-$9,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,122 income − $16,903 expenses = $9,781 out of pocket
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$23,991
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,122
Total Expenses
$16,903
Mortgage P&I
167%
$11,862
Property Taxes
11%
$749
Home Insurance
12%
$874
HOA
0%
$0
Property Management
15%
$1,068
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,780