Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $522k initial cash invested.
-18.57%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$10,747
Rent
-$8,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,747 income − $18,823 expenses = $8,076 out of pocket
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$23,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,747
Total Expenses
$18,823
Mortgage P&I
109%
$11,751
Property Taxes
10%
$1,073
Home Insurance
8%
$840
HOA
0%
$0
Property Management
15%
$1,612
CapEx
4%
$430
Vacancy
0%
$0
Maintenance
4%
$430
Other
25%
$2,687