Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.71% first-year return on $503k initial cash invested.
-30.71%
Cash On Cash
-0.63%
Cap Rate
-0.11
DSCR
$1,953
Rent
-$12,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $14,829 expenses = $12,876 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
$1,953
Total Expenses
$14,829
Mortgage P&I
593%
$11,577
Property Taxes
68%
$1,323
Home Insurance
44%
$857
HOA
7%
$135
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488