Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.14% first-year return on $333k initial cash invested.
-21.14%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,266
Rent
-$5,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $10,132 expenses = $5,866 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,266
Total Expenses
$10,132
Mortgage P&I
174%
$7,421
Property Taxes
3%
$138
Home Insurance
12%
$525
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066