Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.33% first-year return on $333k initial cash invested.
-18.33%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$6,270
Rent
-$5,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,270 income − $11,357 expenses = $5,087 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,270
Total Expenses
$11,357
Mortgage P&I
120%
$7,521
Property Taxes
5%
$301
Home Insurance
8%
$525
HOA
0%
$0
Property Management
15%
$940
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,568