Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.8% first-year return on $518k initial cash invested.
-22.8%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$7,106
Rent
-$9,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,106 income − $16,945 expenses = $9,839 out of pocket
Investment Breakdown
|
Purchase Price
$2380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$518k
Downpayment
20%
$476k
Closing costs
1%
$23,801
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,106
Total Expenses
$16,945
Mortgage P&I
167%
$11,884
Property Taxes
11%
$778
Home Insurance
12%
$873
HOA
0%
$0
Property Management
15%
$1,066
CapEx
4%
$284
Vacancy
0%
$0
Maintenance
4%
$284
Other
25%
$1,776