Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.96% first-year return on $333k initial cash invested.
-26.96%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,868
Rent
-$7,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $9,346 expenses = $7,478 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,868
Total Expenses
$9,346
Mortgage P&I
420%
$7,843
Property Taxes
4%
$81
Home Insurance
28%
$525
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$467