Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.52% first-year return on $525k initial cash invested.
-27.52%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$5,292
Rent
-$12,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,292 income − $17,341 expenses = $12,049 out of pocket
Investment Breakdown
|
Purchase Price
$2417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$483k
Closing costs
1%
$24,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,292
Total Expenses
$17,341
Mortgage P&I
229%
$12,141
Property Taxes
30%
$1,601
Home Insurance
17%
$908
HOA
3%
$150
Property Management
15%
$794
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,323