Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.06% first-year return on $333k initial cash invested.
-21.06%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$4,301
Rent
-$5,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,301
Total Expenses
$10,145
Mortgage P&I
171%
$7,373
Property Taxes
4%
$183
Home Insurance
12%
$525
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,075