Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.49% first-year return on $533k initial cash invested.
-29.49%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$4,443
Rent
-$13,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $17,527 expenses = $13,084 out of pocket
Investment Breakdown
|
Purchase Price
$2450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$17,527
Mortgage P&I
274%
$12,164
Property Taxes
53%
$2,372
Home Insurance
19%
$858
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111