Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.72% first-year return on $527k initial cash invested.
-31.72%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$5,352
Rent
-$13,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,352 income − $19,273 expenses = $13,921 out of pocket
Investment Breakdown
|
Purchase Price
$2422k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$527k
Downpayment
20%
$484k
Closing costs
1%
$24,221
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$19,273
Mortgage P&I
252%
$13,481
Property Taxes
44%
$2,350
Home Insurance
16%
$873
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338