Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.39% first-year return on $333k initial cash invested.
-28.39%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$2,544
Rent
-$7,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,544 income − $10,422 expenses = $7,878 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,544
Total Expenses
$10,422
Mortgage P&I
299%
$7,605
Property Taxes
42%
$1,070
Home Insurance
21%
$525
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636