Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.32% first-year return on $542k initial cash invested.
-27.32%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,584
Rent
-$12,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $14,924 expenses = $12,340 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$14,924
Mortgage P&I
493%
$12,741
Property Taxes
3%
$70
Home Insurance
34%
$873
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646