Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.66% first-year return on $333k initial cash invested.
-21.66%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$4,405
Rent
-$6,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,405 income − $10,417 expenses = $6,012 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,405
Total Expenses
$10,417
Mortgage P&I
174%
$7,672
Property Taxes
2%
$106
Home Insurance
12%
$525
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,101