Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.41% first-year return on $544k initial cash invested.
-29.41%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$3,336
Rent
-$13,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $16,676 expenses = $13,340 out of pocket
Investment Breakdown
|
Purchase Price
$2506k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$501k
Closing costs
1%
$25,062
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$16,676
Mortgage P&I
391%
$13,044
Property Taxes
23%
$770
Home Insurance
29%
$962
HOA
9%
$300
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834