Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.34% first-year return on $503k initial cash invested.
-28.34%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$3,869
Rent
-$11,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,869 income − $15,749 expenses = $11,880 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
$3,869
Total Expenses
$15,749
Mortgage P&I
299%
$11,577
Property Taxes
34%
$1,323
Home Insurance
22%
$857
HOA
3%
$135
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967