Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.2% first-year return on $542k initial cash invested.
-27.2%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$2,695
Rent
-$12,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,695 income − $14,978 expenses = $12,283 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
$2,695
Total Expenses
$14,978
Mortgage P&I
473%
$12,741
Property Taxes
3%
$70
Home Insurance
32%
$873
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674