Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.6% first-year return on $333k initial cash invested.
-18.6%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$5,720
Rent
-$5,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,720 income − $10,882 expenses = $5,162 out of pocket
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
$5,720
Total Expenses
$10,882
Mortgage P&I
129%
$7,388
Property Taxes
4%
$223
Home Insurance
9%
$525
HOA
0%
$0
Property Management
15%
$858
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,430