Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.52% first-year return on $543k initial cash invested.
-28.52%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$1,930
Rent
-$12,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,930 income − $14,836 expenses = $12,906 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,930
Total Expenses
$14,836
Mortgage P&I
657%
$12,672
Property Taxes
7%
$140
Home Insurance
45%
$875
HOA
12%
$223
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482