Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.85% first-year return on $522k initial cash invested.
-20.85%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$8,496
Rent
-$9,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,496 income − $17,563 expenses = $9,067 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
$8,496
Total Expenses
$17,563
Mortgage P&I
140%
$11,862
Property Taxes
9%
$749
Home Insurance
10%
$874
HOA
0%
$0
Property Management
15%
$1,274
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,124