Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.81% first-year return on $528k initial cash invested.
-27.81%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$2,911
Rent
-$12,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,911 income − $15,145 expenses = $12,234 out of pocket
Investment Breakdown
|
Purchase Price
$2428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$486k
Closing costs
1%
$24,277
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,911
Total Expenses
$15,145
Mortgage P&I
410%
$11,944
Property Taxes
32%
$929
Home Insurance
30%
$875
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728