Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.77% first-year return on $501k initial cash invested.
-27.77%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$2,639
Rent
-$11,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,639 income − $14,234 expenses = $11,595 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
$2,639
Total Expenses
$14,234
Mortgage P&I
432%
$11,403
Property Taxes
22%
$591
Home Insurance
31%
$805
HOA
6%
$167
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660