Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.01% first-year return on $333k initial cash invested.
-29.01%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$2,492
Rent
-$8,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $10,542 expenses = $8,050 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%
$14,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$10,542
Mortgage P&I
304%
$7,571
Property Taxes
53%
$1,320
Home Insurance
18%
$454
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623