Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.87% first-year return on $333k initial cash invested.
-24.87%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,907
Rent
-$6,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $9,804 expenses = $6,897 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,907
Total Expenses
$9,804
Mortgage P&I
249%
$7,252
Property Taxes
13%
$368
Home Insurance
18%
$525
HOA
9%
$264
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727