Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.37% first-year return on $543k initial cash invested.
-27.37%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,935
Rent
-$12,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,935 income − $15,318 expenses = $12,383 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
$2,935
Total Expenses
$15,318
Mortgage P&I
432%
$12,672
Property Taxes
5%
$140
Home Insurance
30%
$875
HOA
8%
$223
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734