Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $517k initial cash invested.
-21.88%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$6,876
Rent
-$9,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,876 income − $16,300 expenses = $9,424 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
$6,876
Total Expenses
$16,300
Mortgage P&I
171%
$11,784
Property Taxes
6%
$385
Home Insurance
12%
$831
HOA
0%
$0
Property Management
15%
$1,031
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,719