Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.32% first-year return on $333k initial cash invested.
-28.32%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$2,856
Rent
-$7,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $10,715 expenses = $7,859 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
$2,856
Total Expenses
$10,715
Mortgage P&I
265%
$7,571
Property Taxes
46%
$1,320
Home Insurance
16%
$454
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714