Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.04% first-year return on $509k initial cash invested.
-28.04%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$3,840
Rent
-$11,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,840 income − $15,744 expenses = $11,904 out of pocket
Investment Breakdown
|
Purchase Price
$2340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$509k
Downpayment
20%
$468k
Closing costs
1%
$23,402
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$15,744
Mortgage P&I
310%
$11,889
Property Taxes
36%
$1,364
Home Insurance
17%
$647
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960