Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.74% first-year return on $536k initial cash invested.
-24.74%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$7,814
Rent
-$11,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,814 income − $18,863 expenses = $11,049 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
$7,814
Total Expenses
$18,863
Mortgage P&I
156%
$12,216
Property Taxes
26%
$2,020
Home Insurance
11%
$875
HOA
0%
$0
Property Management
15%
$1,172
CapEx
4%
$313
Vacancy
0%
$0
Maintenance
4%
$313
Other
25%
$1,954