Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.94% first-year return on $491k initial cash invested.
-26.94%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$4,859
Rent
-$11,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,859 income − $15,870 expenses = $11,011 out of pocket
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,859
Total Expenses
$15,870
Mortgage P&I
236%
$11,451
Property Taxes
27%
$1,299
Home Insurance
16%
$788
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,215