Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $508k initial cash invested.
-25.18%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$7,360
Rent
-$10,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,360 income − $18,025 expenses = $10,665 out of pocket
Investment Breakdown
|
Purchase Price
$2335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$467k
Closing costs
1%
$23,345
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,360
Total Expenses
$18,025
Mortgage P&I
161%
$11,881
Property Taxes
24%
$1,754
Home Insurance
12%
$858
HOA
0%
$0
Property Management
15%
$1,104
CapEx
4%
$294
Vacancy
0%
$0
Maintenance
4%
$294
Other
25%
$1,840