Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.05% first-year return on $526k initial cash invested.
-22.05%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$7,674
Rent
-$9,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,674 income − $17,329 expenses = $9,655 out of pocket
Investment Breakdown
|
Purchase Price
$2417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$526k
Downpayment
20%
$483k
Closing costs
1%
$24,169
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,674
Total Expenses
$17,329
Mortgage P&I
157%
$12,034
Property Taxes
10%
$739
Home Insurance
11%
$873
HOA
0%
$0
Property Management
15%
$1,151
CapEx
4%
$307
Vacancy
0%
$0
Maintenance
4%
$307
Other
25%
$1,918