Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.74% first-year return on $501k initial cash invested.
-34.74%
Cash On Cash
-0.78%
Cap Rate
-0.12
DSCR
$2,597
Rent
-$14,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $17,101 expenses = $14,504 out of pocket
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$17,101
Mortgage P&I
497%
$12,902
Property Taxes
83%
$2,147
Home Insurance
31%
$805
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649