Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.96% first-year return on $333k initial cash invested.
-20.96%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$5,726
Rent
-$5,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,726 income − $11,543 expenses = $5,817 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,726
Total Expenses
$11,543
Mortgage P&I
133%
$7,616
Property Taxes
11%
$653
Home Insurance
9%
$525
HOA
0%
$0
Property Management
15%
$859
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,432