Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.02% first-year return on $501k initial cash invested.
-31.02%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$2,939
Rent
-$12,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,939 income − $15,898 expenses = $12,959 out of pocket
Investment Breakdown
|
Purchase Price
$2302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,016
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,939
Total Expenses
$15,898
Mortgage P&I
396%
$11,648
Property Taxes
68%
$1,999
Home Insurance
29%
$839
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735