Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.96% first-year return on $517k initial cash invested.
-30.96%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$6,445
Rent
-$13,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,445 income − $19,783 expenses = $13,338 out of pocket
Investment Breakdown
|
Purchase Price
$2376k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$517k
Downpayment
20%
$475k
Closing costs
1%
$23,757
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,445
Total Expenses
$19,783
Mortgage P&I
207%
$13,327
Property Taxes
34%
$2,164
Home Insurance
13%
$858
HOA
5%
$340
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611