Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.34% first-year return on $543k initial cash invested.
-28.34%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$2,082
Rent
-$12,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $14,908 expenses = $12,826 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
$2,082
Total Expenses
$14,908
Mortgage P&I
609%
$12,672
Property Taxes
7%
$140
Home Insurance
42%
$875
HOA
11%
$223
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520