Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.97% first-year return on $501k initial cash invested.
-27.97%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$2,476
Rent
-$11,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $14,154 expenses = $11,678 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
$2,476
Total Expenses
$14,154
Mortgage P&I
461%
$11,403
Property Taxes
24%
$591
Home Insurance
33%
$805
HOA
7%
$167
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619