Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.25% first-year return on $767k initial cash invested.
-35.25%
Cash On Cash
-1.57%
Cap Rate
-0.26
DSCR
$3,488
Rent
-$22,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $26,008 expenses = $22,520 out of pocket
Investment Breakdown
|
Purchase Price
$3565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$767k
Downpayment
20%
$713k
Closing costs
1%
$35,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$26,008
Mortgage P&I
508%
$17,722
Property Taxes
154%
$5,388
Home Insurance
35%
$1,223
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872