Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.27% first-year return on $500k initial cash invested.
-28.27%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$6,036
Rent
-$11,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,036 income − $17,814 expenses = $11,778 out of pocket
Investment Breakdown
|
Purchase Price
$2295k
Downpayment
20.0%
Interest Rate
6.3%
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
$6,036
Total Expenses
$17,814
Mortgage P&I
189%
$11,427
Property Taxes
35%
$2,142
Home Insurance
13%
$803
HOA
9%
$546
Property Management
15%
$905
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,509