Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.98% first-year return on $504k initial cash invested.
-26.98%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$4,368
Rent
-$11,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $15,697 expenses = $11,329 out of pocket
Investment Breakdown
|
Purchase Price
$2314k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$463k
Closing costs
1%
$23,138
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$15,697
Mortgage P&I
272%
$11,881
Property Taxes
14%
$616
Home Insurance
22%
$978
HOA
3%
$125
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092