Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.56% first-year return on $501k initial cash invested.
-26.56%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$6,861
Rent
-$11,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,861 income − $17,946 expenses = $11,085 out of pocket
Investment Breakdown
|
Purchase Price
$2299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$22,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,861
Total Expenses
$17,946
Mortgage P&I
166%
$11,367
Property Taxes
30%
$2,031
Home Insurance
12%
$805
HOA
7%
$451
Property Management
15%
$1,029
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,715