Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.36% first-year return on $333k initial cash invested.
-28.36%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,896
Rent
-$7,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $9,767 expenses = $7,871 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,896
Total Expenses
$9,767
Mortgage P&I
414%
$7,844
Property Taxes
26%
$488
Home Insurance
28%
$525
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474