Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.82% first-year return on $533k initial cash invested.
-28.82%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$3,971
Rent
-$12,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $16,766 expenses = $12,795 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
$3,971
Total Expenses
$16,766
Mortgage P&I
311%
$12,361
Property Taxes
40%
$1,590
Home Insurance
23%
$908
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993