Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.41% first-year return on $522k initial cash invested.
-31.41%
Cash On Cash
-0.82%
Cap Rate
-0.14
DSCR
$5,192
Rent
-$13,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,192 income − $18,855 expenses = $13,663 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$18,855
Mortgage P&I
228%
$11,822
Property Taxes
71%
$3,700
Home Insurance
16%
$840
HOA
0%
$0
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298