Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.15% first-year return on $533k initial cash invested.
-31.15%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$3,228
Rent
-$13,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $17,071 expenses = $13,843 out of pocket
Investment Breakdown
|
Purchase Price
$2454k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$491k
Closing costs
1%
$24,540
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$17,071
Mortgage P&I
388%
$12,512
Property Taxes
42%
$1,369
Home Insurance
28%
$910
HOA
23%
$731
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807