Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.49% first-year return on $506k initial cash invested.
-26.49%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$5,461
Rent
-$11,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,461 income − $16,635 expenses = $11,174 out of pocket
Investment Breakdown
|
Purchase Price
$2324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$506k
Downpayment
20%
$465k
Closing costs
1%
$23,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,461
Total Expenses
$16,635
Mortgage P&I
213%
$11,628
Property Taxes
28%
$1,529
Home Insurance
16%
$858
HOA
0%
$0
Property Management
15%
$819
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,365