Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.36% first-year return on $333k initial cash invested.
-30.36%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$1,944
Rent
-$8,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $10,368 expenses = $8,424 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
$1,944
Total Expenses
$10,368
Mortgage P&I
382%
$7,421
Property Taxes
77%
$1,488
Home Insurance
27%
$525
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486