Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.35% first-year return on $543k initial cash invested.
-27.35%
Cash On Cash
0.97%
Cap Rate
0.14
DSCR
$9,539
Rent
-$12,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,539 income − $21,917 expenses = $12,378 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,539
Total Expenses
$21,917
Mortgage P&I
147%
$14,024
Property Taxes
26%
$2,438
Home Insurance
9%
$875
HOA
0%
$0
Property Management
15%
$1,431
CapEx
4%
$382
Vacancy
0%
$0
Maintenance
4%
$382
Other
25%
$2,385