Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.93% first-year return on $512k initial cash invested.
-26.93%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$2,636
Rent
-$11,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $14,114 expenses = $11,478 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
$2,636
Total Expenses
$14,114
Mortgage P&I
447%
$11,780
Property Taxes
9%
$248
Home Insurance
31%
$822
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659