Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.92% first-year return on $491k initial cash invested.
-29.92%
Cash On Cash
-0.45%
Cap Rate
-0.08
DSCR
$2,656
Rent
-$12,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $14,887 expenses = $12,231 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
$2,656
Total Expenses
$14,887
Mortgage P&I
425%
$11,279
Property Taxes
58%
$1,546
Home Insurance
30%
$788
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664