Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.62% first-year return on $491k initial cash invested.
-28.62%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$3,680
Rent
-$11,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $15,379 expenses = $11,699 out of pocket
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$15,379
Mortgage P&I
306%
$11,279
Property Taxes
42%
$1,546
Home Insurance
21%
$788
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920