Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $543k initial cash invested.
-18.36%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$12,343
Rent
-$8,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,343 income − $20,649 expenses = $8,306 out of pocket
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,343
Total Expenses
$20,649
Mortgage P&I
102%
$12,569
Property Taxes
10%
$1,210
Home Insurance
7%
$875
HOA
1%
$70
Property Management
15%
$1,851
CapEx
4%
$494
Vacancy
0%
$0
Maintenance
4%
$494
Other
25%
$3,086