Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.48% first-year return on $500k initial cash invested.
-30.48%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$4,270
Rent
-$12,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $16,968 expenses = $12,698 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
$4,270
Total Expenses
$16,968
Mortgage P&I
268%
$11,427
Property Taxes
50%
$2,142
Home Insurance
19%
$803
HOA
13%
$546
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068