Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.7% first-year return on $333k initial cash invested.
-16.7%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$9,264
Rent
-$4,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,264 income − $13,902 expenses = $4,638 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,017
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,264
Total Expenses
$13,902
Mortgage P&I
80%
$7,418
Property Taxes
16%
$1,515
Home Insurance
6%
$521
HOA
0%
$0
Property Management
15%
$1,390
CapEx
4%
$371
Vacancy
0%
$0
Maintenance
4%
$371
Other
25%
$2,316