Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.91% first-year return on $554k initial cash invested.
-27.91%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$5,717
Rent
-$12,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,717 income − $18,589 expenses = $12,872 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,717
Total Expenses
$18,589
Mortgage P&I
219%
$12,546
Property Taxes
34%
$1,968
Home Insurance
16%
$892
HOA
8%
$438
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,429