Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.15% first-year return on $333k initial cash invested.
-24.15%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$4,503
Rent
-$6,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $11,210 expenses = $6,707 out of pocket
Investment Breakdown
|
Purchase Price
$1501k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,010
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$11,210
Mortgage P&I
169%
$7,621
Property Taxes
19%
$870
Home Insurance
12%
$558
HOA
0%
$0
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126