Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.05% first-year return on $551k initial cash invested.
-31.05%
Cash On Cash
-0.59%
Cap Rate
-0.1
DSCR
$1,095
Rent
-$14,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,095 income − $15,361 expenses = $14,266 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
$1,095
Total Expenses
$15,361
Mortgage P&I
1184%
$12,967
Property Taxes
85%
$927
Home Insurance
86%
$941
HOA
0%
$0
Property Management
15%
$164
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$274