Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.61% first-year return on $522k initial cash invested.
-32.61%
Cash On Cash
-1.1%
Cap Rate
-0.19
DSCR
$4,190
Rent
-$14,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,190 income − $18,374 expenses = $14,184 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
$4,190
Total Expenses
$18,374
Mortgage P&I
282%
$11,822
Property Taxes
88%
$3,700
Home Insurance
20%
$840
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048