Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.28% first-year return on $500k initial cash invested.
-31.28%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$0
Rent
-$13,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $13,031 expenses = $13,031 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
$0
Total Expenses
$13,031
Mortgage P&I
116490000%
$11,649
Property Taxes
5790000%
$579
Home Insurance
8030000%
$803
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0