Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.43% first-year return on $503k initial cash invested.
-27.43%
Cash On Cash
0.94%
Cap Rate
0.14
DSCR
$8,942
Rent
-$11,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,942 income − $20,443 expenses = $11,501 out of pocket
Investment Breakdown
|
Purchase Price
$2310k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$462k
Closing costs
1%
$23,098
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,942
Total Expenses
$20,443
Mortgage P&I
145%
$12,957
Property Taxes
26%
$2,355
Home Insurance
9%
$838
HOA
0%
$0
Property Management
15%
$1,341
CapEx
4%
$358
Vacancy
0%
$0
Maintenance
4%
$358
Other
25%
$2,236