Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.84% first-year return on $506k initial cash invested.
-28.84%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$2,801
Rent
-$12,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,801 income − $14,953 expenses = $12,152 out of pocket
Investment Breakdown
|
Purchase Price
$2322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$464k
Closing costs
1%
$23,223
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$14,953
Mortgage P&I
413%
$11,567
Property Taxes
48%
$1,344
Home Insurance
25%
$698
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700