Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.42% first-year return on $501k initial cash invested.
-25.42%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$5,055
Rent
-$10,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $15,668 expenses = $10,613 out of pocket
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,055
Total Expenses
$15,668
Mortgage P&I
232%
$11,731
Property Taxes
14%
$706
Home Insurance
16%
$805
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264