Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.39% first-year return on $333k initial cash invested.
-25.39%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,846
Rent
-$7,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $10,896 expenses = $7,050 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
$3,846
Total Expenses
$10,896
Mortgage P&I
198%
$7,621
Property Taxes
23%
$870
Home Insurance
15%
$558
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962