Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.49% first-year return on $333k initial cash invested.
-27.49%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$4,038
Rent
-$7,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $11,660 expenses = $7,622 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$11,660
Mortgage P&I
188%
$7,589
Property Taxes
37%
$1,480
Home Insurance
16%
$651
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010