Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.12% first-year return on $528k initial cash invested.
-27.12%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$3,500
Rent
-$11,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $15,428 expenses = $11,928 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
$3,500
Total Expenses
$15,428
Mortgage P&I
341%
$11,944
Property Taxes
27%
$929
Home Insurance
25%
$875
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875