Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.08% first-year return on $508k initial cash invested.
-25.08%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$7,444
Rent
-$10,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,444 income − $18,067 expenses = $10,623 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
$7,444
Total Expenses
$18,067
Mortgage P&I
160%
$11,881
Property Taxes
24%
$1,754
Home Insurance
12%
$858
HOA
0%
$0
Property Management
15%
$1,117
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,861