Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.08% first-year return on $333k initial cash invested.
-18.08%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$6,763
Rent
-$5,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,763 income − $11,788 expenses = $5,025 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
$6,763
Total Expenses
$11,788
Mortgage P&I
108%
$7,335
Property Taxes
10%
$664
Home Insurance
8%
$542
HOA
0%
$0
Property Management
15%
$1,014
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,691