Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.94% first-year return on $333k initial cash invested.
-22.94%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,166
Rent
-$6,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $10,542 expenses = $6,376 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,023
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$10,542
Mortgage P&I
176%
$7,335
Property Taxes
16%
$664
Home Insurance
13%
$542
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042