Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.05% first-year return on $525k initial cash invested.
-28.05%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$4,842
Rent
-$12,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $17,124 expenses = $12,282 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
$4,842
Total Expenses
$17,124
Mortgage P&I
251%
$12,141
Property Taxes
33%
$1,601
Home Insurance
19%
$908
HOA
3%
$150
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210