Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.09% first-year return on $503k initial cash invested.
-30.09%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$2,456
Rent
-$12,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $15,070 expenses = $12,614 out of pocket
Investment Breakdown
|
Purchase Price
$2310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$462k
Closing costs
1%
$23,101
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$15,070
Mortgage P&I
471%
$11,577
Property Taxes
54%
$1,323
Home Insurance
35%
$857
HOA
6%
$135
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614