Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.66% first-year return on $333k initial cash invested.
-29.66%
Cash On Cash
-0.57%
Cap Rate
-0.1
DSCR
$2,312
Rent
-$8,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $10,543 expenses = $8,231 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%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$10,543
Mortgage P&I
321%
$7,421
Property Taxes
64%
$1,488
Home Insurance
23%
$525
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578