Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.07% first-year return on $333k initial cash invested.
-32.07%
Cash On Cash
-1.12%
Cap Rate
-0.19
DSCR
$1,467
Rent
-$8,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,467 income − $10,371 expenses = $8,904 out of pocket
Investment Breakdown
|
Purchase Price
$1501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,007
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,467
Total Expenses
$10,371
Mortgage P&I
507%
$7,444
Property Taxes
107%
$1,569
Home Insurance
38%
$560
HOA
6%
$93
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$367