Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.77% first-year return on $495k initial cash invested.
-25.77%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$7,065
Rent
-$10,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,065 income − $17,689 expenses = $10,624 out of pocket
Investment Breakdown
|
Purchase Price
$2270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$454k
Closing costs
1%
$22,701
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,065
Total Expenses
$17,689
Mortgage P&I
160%
$11,307
Property Taxes
31%
$2,187
Home Insurance
11%
$803
HOA
0%
$0
Property Management
15%
$1,060
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,766