Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.26% first-year return on $517k initial cash invested.
-22.26%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$6,561
Rent
-$9,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,561 income − $16,148 expenses = $9,587 out of pocket
Investment Breakdown
|
Purchase Price
$2375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$517k
Downpayment
20%
$475k
Closing costs
1%
$23,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,561
Total Expenses
$16,148
Mortgage P&I
180%
$11,784
Property Taxes
6%
$385
Home Insurance
13%
$831
HOA
0%
$0
Property Management
15%
$984
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,640