Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.23% first-year return on $533k initial cash invested.
-29.23%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$3,621
Rent
-$12,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $16,597 expenses = $12,976 out of pocket
Investment Breakdown
|
Purchase Price
$2451k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,509
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$16,597
Mortgage P&I
341%
$12,361
Property Taxes
44%
$1,590
Home Insurance
25%
$908
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905