Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.68% first-year return on $515k initial cash invested.
-27.68%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$3,333
Rent
-$11,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $15,213 expenses = $11,880 out of pocket
Investment Breakdown
|
Purchase Price
$2367k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$473k
Closing costs
1%
$23,669
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$15,213
Mortgage P&I
356%
$11,865
Property Taxes
23%
$773
Home Insurance
26%
$873
HOA
3%
$103
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833