Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $509k initial cash invested.
-26.42%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$5,160
Rent
-$11,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,160 income − $16,376 expenses = $11,216 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
$5,160
Total Expenses
$16,376
Mortgage P&I
230%
$11,889
Property Taxes
26%
$1,364
Home Insurance
13%
$647
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,290