Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.57% first-year return on $536k initial cash invested.
-23.57%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$8,815
Rent
-$10,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,815 income − $19,343 expenses = $10,528 out of pocket
Investment Breakdown
|
Purchase Price
$2467k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$493k
Closing costs
1%
$24,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,815
Total Expenses
$19,343
Mortgage P&I
139%
$12,216
Property Taxes
23%
$2,020
Home Insurance
10%
$875
HOA
0%
$0
Property Management
15%
$1,322
CapEx
4%
$353
Vacancy
0%
$0
Maintenance
4%
$353
Other
25%
$2,204