Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $333k initial cash invested.
-20.72%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$4,981
Rent
-$5,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,981 income − $10,723 expenses = $5,742 out of pocket
Investment Breakdown
|
Purchase Price
$1498k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,981
Total Expenses
$10,723
Mortgage P&I
146%
$7,274
Property Taxes
7%
$345
Home Insurance
11%
$524
HOA
4%
$190
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,245