Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.05% first-year return on $333k initial cash invested.
-30.05%
Cash On Cash
-0.71%
Cap Rate
-0.12
DSCR
$0
Rent
-$8,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $8,339 expenses = $8,339 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
$0
Total Expenses
$8,339
Mortgage P&I
74510000%
$7,451
Property Taxes
3630000%
$363
Home Insurance
5250000%
$525
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0