Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.69% first-year return on $501k initial cash invested.
-32.69%
Cash On Cash
-1.15%
Cap Rate
-0.19
DSCR
$1,943
Rent
-$13,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,943 income − $15,587 expenses = $13,644 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
$1,943
Total Expenses
$15,587
Mortgage P&I
585%
$11,367
Property Taxes
105%
$2,031
Home Insurance
41%
$805
HOA
23%
$451
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486