Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.29% first-year return on $500k initial cash invested.
-31.29%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$3,616
Rent
-$13,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $16,654 expenses = $13,038 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
$3,616
Total Expenses
$16,654
Mortgage P&I
316%
$11,427
Property Taxes
59%
$2,142
Home Insurance
22%
$803
HOA
15%
$546
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904