Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.49% first-year return on $551k initial cash invested.
-27.49%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$4,247
Rent
-$12,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,247 income − $16,874 expenses = $12,627 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
$4,247
Total Expenses
$16,874
Mortgage P&I
305%
$12,967
Property Taxes
22%
$927
Home Insurance
22%
$941
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062