Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.93% first-year return on $500k initial cash invested.
-25.93%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$5,970
Rent
-$10,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $16,783 expenses = $10,813 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
$5,970
Total Expenses
$16,783
Mortgage P&I
194%
$11,605
Property Taxes
25%
$1,474
Home Insurance
14%
$838
HOA
0%
$0
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,492