Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $333k initial cash invested.
-27.72%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$3,810
Rent
-$7,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,810 income − $11,497 expenses = $7,687 out of pocket
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,810
Total Expenses
$11,497
Mortgage P&I
201%
$7,670
Property Taxes
39%
$1,474
Home Insurance
14%
$525
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952