Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.54% first-year return on $500k initial cash invested.
-25.54%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$6,280
Rent
-$10,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,280 income − $16,931 expenses = $10,651 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
$6,280
Total Expenses
$16,931
Mortgage P&I
185%
$11,605
Property Taxes
23%
$1,474
Home Insurance
13%
$838
HOA
0%
$0
Property Management
15%
$942
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,570