Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.45% first-year return on $506k initial cash invested.
-25.45%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,546
Rent
-$10,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,546 income − $16,271 expenses = $10,725 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
$5,546
Total Expenses
$16,271
Mortgage P&I
209%
$11,567
Property Taxes
24%
$1,344
Home Insurance
13%
$698
HOA
0%
$0
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,386