Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.52% first-year return on $500k initial cash invested.
-22.52%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$7,015
Rent
-$9,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,015 income − $16,399 expenses = $9,384 out of pocket
Investment Breakdown
|
Purchase Price
$2295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$459k
Closing costs
1%
$22,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,015
Total Expenses
$16,399
Mortgage P&I
166%
$11,649
Property Taxes
8%
$579
Home Insurance
11%
$803
HOA
0%
$0
Property Management
15%
$1,052
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,754