Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.16% first-year return on $543k initial cash invested.
-28.16%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$6,237
Rent
-$12,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,237 income − $18,970 expenses = $12,733 out of pocket
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,237
Total Expenses
$18,970
Mortgage P&I
201%
$12,542
Property Taxes
41%
$2,561
Home Insurance
14%
$874
HOA
0%
$0
Property Management
15%
$936
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,559