Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.99% first-year return on $529k initial cash invested.
-24.99%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$6,242
Rent
-$11,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,242 income − $17,263 expenses = $11,021 out of pocket
Investment Breakdown
|
Purchase Price
$2435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$529k
Downpayment
20%
$487k
Closing costs
1%
$24,345
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,242
Total Expenses
$17,263
Mortgage P&I
193%
$12,021
Property Taxes
18%
$1,138
Home Insurance
17%
$1,050
HOA
1%
$58
Property Management
15%
$936
CapEx
4%
$250
Vacancy
0%
$0
Maintenance
4%
$250
Other
25%
$1,560