Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.59% first-year return on $551k initial cash invested.
-27.59%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$4,151
Rent
-$12,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $16,828 expenses = $12,677 out of pocket
Investment Breakdown
|
Purchase Price
$2540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$551k
Downpayment
20%
$508k
Closing costs
1%
$25,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,151
Total Expenses
$16,828
Mortgage P&I
312%
$12,967
Property Taxes
22%
$927
Home Insurance
23%
$941
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038