Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.81% first-year return on $554k initial cash invested.
-28.81%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$6,770
Rent
-$13,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,770 income − $20,082 expenses = $13,312 out of pocket
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$511k
Closing costs
1%
$25,547
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,770
Total Expenses
$20,082
Mortgage P&I
192%
$12,972
Property Taxes
43%
$2,898
Home Insurance
14%
$962
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,692