Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.85% first-year return on $555k initial cash invested.
-24.85%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$5,931
Rent
-$11,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,931 income − $17,418 expenses = $11,487 out of pocket
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$511k
Closing costs
1%
$25,554
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,931
Total Expenses
$17,418
Mortgage P&I
216%
$12,785
Property Taxes
15%
$878
Home Insurance
15%
$908
HOA
0%
$0
Property Management
15%
$890
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,483