Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.16% first-year return on $501k initial cash invested.
-27.16%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$4,738
Rent
-$11,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,738 income − $16,081 expenses = $11,343 out of pocket
Investment Breakdown
|
Purchase Price
$2301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,009
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,738
Total Expenses
$16,081
Mortgage P&I
244%
$11,583
Property Taxes
26%
$1,245
Home Insurance
21%
$978
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,184