Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.51% first-year return on $497k initial cash invested.
-29.51%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$2,965
Rent
-$12,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,965 income − $15,176 expenses = $12,211 out of pocket
Investment Breakdown
|
Purchase Price
$2279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$456k
Closing costs
1%
$22,792
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,965
Total Expenses
$15,176
Mortgage P&I
377%
$11,164
Property Taxes
39%
$1,171
Home Insurance
28%
$822
HOA
20%
$595
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741