Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.45% first-year return on $333k initial cash invested.
-24.45%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$4,959
Rent
-$6,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $11,750 expenses = $6,791 out of pocket
Investment Breakdown
|
Purchase Price
$1502k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,016
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$11,750
Mortgage P&I
146%
$7,260
Property Taxes
32%
$1,568
Home Insurance
11%
$542
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240