Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.62% first-year return on $501k initial cash invested.
-28.62%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$3,532
Rent
-$11,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $15,482 expenses = $11,950 out of pocket
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$15,482
Mortgage P&I
331%
$11,678
Property Taxes
37%
$1,304
Home Insurance
23%
$805
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883