Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.37% first-year return on $513k initial cash invested.
-32.37%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$6,806
Rent
-$13,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,806 income − $20,650 expenses = $13,844 out of pocket
Investment Breakdown
|
Purchase Price
$2358k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$513k
Downpayment
20%
$472k
Closing costs
1%
$23,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,806
Total Expenses
$20,650
Mortgage P&I
194%
$13,230
Property Taxes
45%
$3,035
Home Insurance
16%
$1,118
HOA
0%
$0
Property Management
15%
$1,021
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,702