Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.42% first-year return on $333k initial cash invested.
-30.42%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$2,474
Rent
-$8,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,474 income − $10,907 expenses = $8,433 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
$2,474
Total Expenses
$10,907
Mortgage P&I
307%
$7,589
Property Taxes
60%
$1,480
Home Insurance
26%
$651
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618