Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.25% first-year return on $500k initial cash invested.
-34.25%
Cash On Cash
-1.41%
Cap Rate
-0.24
DSCR
$2,955
Rent
-$14,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $17,223 expenses = $14,268 out of pocket
Investment Breakdown
|
Purchase Price
$2295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$459k
Closing costs
1%
$22,949
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$17,223
Mortgage P&I
388%
$11,454
Property Taxes
120%
$3,546
Home Insurance
27%
$805
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739