Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.13% first-year return on $522k initial cash invested.
-27.13%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$3,462
Rent
-$11,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $15,264 expenses = $11,802 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$15,264
Mortgage P&I
347%
$12,010
Property Taxes
21%
$715
Home Insurance
24%
$840
HOA
1%
$38
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$866