Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.84% first-year return on $333k initial cash invested.
-25.84%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,948
Rent
-$7,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $10,119 expenses = $7,171 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,948
Total Expenses
$10,119
Mortgage P&I
257%
$7,565
Property Taxes
21%
$614
Home Insurance
18%
$525
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737