Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.08% first-year return on $512k initial cash invested.
-29.08%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$2,080
Rent
-$12,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $14,477 expenses = $12,397 out of pocket
Investment Breakdown
|
Purchase Price
$2350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$512k
Downpayment
20%
$470k
Closing costs
1%
$23,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$14,477
Mortgage P&I
585%
$12,162
Property Taxes
24%
$495
Home Insurance
40%
$822
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520