Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.51% first-year return on $528k initial cash invested.
-27.51%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$3,168
Rent
-$12,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $15,269 expenses = $12,101 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
$3,168
Total Expenses
$15,269
Mortgage P&I
377%
$11,944
Property Taxes
29%
$929
Home Insurance
28%
$875
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792