Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.3% first-year return on $491k initial cash invested.
-33.3%
Cash On Cash
-1.24%
Cap Rate
-0.21
DSCR
$0
Rent
-$13,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $13,613 expenses = $13,613 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
$0
Total Expenses
$13,613
Mortgage P&I
112790000%
$11,279
Property Taxes
15460000%
$1,546
Home Insurance
7880000%
$788
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0