Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.39% first-year return on $333k initial cash invested.
-16.39%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$6,899
Rent
-$4,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$14,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,899
Total Expenses
$11,448
Mortgage P&I
107%
$7,388
Property Taxes
3%
$223
Home Insurance
8%
$525
HOA
0%
$0
Property Management
15%
$1,035
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,725