Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.14% first-year return on $495k initial cash invested.
-24.14%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$8,357
Rent
-$9,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,357 income − $18,308 expenses = $9,951 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
$8,357
Total Expenses
$18,308
Mortgage P&I
135%
$11,307
Property Taxes
26%
$2,187
Home Insurance
10%
$803
HOA
0%
$0
Property Management
15%
$1,254
CapEx
4%
$334
Vacancy
0%
$0
Maintenance
4%
$334
Other
25%
$2,089