Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.3% first-year return on $794k initial cash invested.
-21.3%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$10,688
Rent
-$14,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,688 income − $24,778 expenses = $14,090 out of pocket
Investment Breakdown
|
Purchase Price
$3695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$794k
Downpayment
20%
$739k
Closing costs
1%
$36,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,688
Total Expenses
$24,778
Mortgage P&I
170%
$18,199
Property Taxes
1%
$155
Home Insurance
12%
$1,293
HOA
0%
$0
Property Management
15%
$1,603
CapEx
4%
$428
Vacancy
0%
$0
Maintenance
4%
$428
Other
25%
$2,672