Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.15% first-year return on $528k initial cash invested.
-24.15%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$6,538
Rent
-$10,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,538 income − $17,163 expenses = $10,625 out of pocket
Investment Breakdown
|
Purchase Price
$2428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$486k
Closing costs
1%
$24,283
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,538
Total Expenses
$17,163
Mortgage P&I
186%
$12,173
Property Taxes
15%
$962
Home Insurance
14%
$889
HOA
0%
$0
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,634