Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.33% first-year return on $554k initial cash invested.
-29.33%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$2,339
Rent
-$13,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,339 income − $15,867 expenses = $13,528 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,339
Total Expenses
$15,867
Mortgage P&I
552%
$12,901
Property Taxes
41%
$950
Home Insurance
38%
$892
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585