Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.92% first-year return on $333k initial cash invested.
-29.92%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$2,741
Rent
-$8,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $11,036 expenses = $8,295 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
$2,741
Total Expenses
$11,036
Mortgage P&I
277%
$7,589
Property Taxes
54%
$1,480
Home Insurance
24%
$651
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685