Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.06% first-year return on $501k initial cash invested.
-31.06%
Cash On Cash
-0.82%
Cap Rate
-0.14
DSCR
$0
Rent
-$12,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $12,966 expenses = $12,966 out of pocket
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$12,966
Mortgage P&I
114030000%
$11,403
Property Taxes
5910000%
$591
Home Insurance
8050000%
$805
HOA
1670000%
$167
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0