Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.99% first-year return on $333k initial cash invested.
-24.99%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$2,651
Rent
-$6,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $9,580 expenses = $6,929 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,651
Total Expenses
$9,580
Mortgage P&I
279%
$7,408
Property Taxes
14%
$372
Home Insurance
20%
$525
HOA
0%
$2
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663