Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.99% first-year return on $756k initial cash invested.
-30.99%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$3,061
Rent
-$19,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $22,593 expenses = $19,532 out of pocket
Investment Breakdown
|
Purchase Price
$3516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$756k
Downpayment
20%
$703k
Closing costs
1%
$35,157
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,061
Total Expenses
$22,593
Mortgage P&I
575%
$17,609
Property Taxes
82%
$2,502
Home Insurance
33%
$1,014
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765