Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.88% first-year return on $512k initial cash invested.
-26.88%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,677
Rent
-$11,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $14,135 expenses = $11,458 out of pocket
Investment Breakdown
|
Purchase Price
$2350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$512k
Downpayment
20%
$470k
Closing costs
1%
$23,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$14,135
Mortgage P&I
440%
$11,780
Property Taxes
9%
$248
Home Insurance
31%
$822
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669