Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.96% first-year return on $543k initial cash invested.
-16.96%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$13,565
Rent
-$7,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,565 income − $21,236 expenses = $7,671 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
$13,565
Total Expenses
$21,236
Mortgage P&I
93%
$12,569
Property Taxes
9%
$1,210
Home Insurance
6%
$875
HOA
1%
$70
Property Management
15%
$2,035
CapEx
4%
$543
Vacancy
0%
$0
Maintenance
4%
$543
Other
25%
$3,391