Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.95% first-year return on $495k initial cash invested.
-26.95%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$5,496
Rent
-$11,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,496 income − $16,607 expenses = $11,111 out of pocket
Investment Breakdown
|
Purchase Price
$2270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$454k
Closing costs
1%
$22,700
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,496
Total Expenses
$16,607
Mortgage P&I
209%
$11,488
Property Taxes
33%
$1,825
Home Insurance
11%
$628
HOA
1%
$28
Property Management
15%
$824
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,374