Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.74% first-year return on $500k initial cash invested.
-25.74%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$6,127
Rent
-$10,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,127 income − $16,858 expenses = $10,731 out of pocket
Investment Breakdown
|
Purchase Price
$2297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$459k
Closing costs
1%
$22,969
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,127
Total Expenses
$16,858
Mortgage P&I
189%
$11,605
Property Taxes
24%
$1,474
Home Insurance
14%
$838
HOA
0%
$0
Property Management
15%
$919
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,532