Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.71% first-year return on $501k initial cash invested.
-27.71%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$4,269
Rent
-$11,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,269 income − $15,836 expenses = $11,567 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
$4,269
Total Expenses
$15,836
Mortgage P&I
274%
$11,678
Property Taxes
31%
$1,304
Home Insurance
19%
$805
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067