Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $554k initial cash invested.
-17.19%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$17,096
Rent
-$7,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$17,096 income − $25,038 expenses = $7,942 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
$17,096
Total Expenses
$25,038
Mortgage P&I
76%
$12,972
Property Taxes
17%
$2,898
Home Insurance
6%
$962
HOA
0%
$0
Property Management
15%
$2,564
CapEx
4%
$684
Vacancy
0%
$0
Maintenance
4%
$684
Other
25%
$4,274