Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.64% first-year return on $333k initial cash invested.
-24.64%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$4,545
Rent
-$6,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $11,382 expenses = $6,837 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
$4,545
Total Expenses
$11,382
Mortgage P&I
167%
$7,605
Property Taxes
24%
$1,070
Home Insurance
12%
$525
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136