Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.68% first-year return on $741k initial cash invested.
-30.68%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$5,273
Rent
-$18,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,273 income − $24,210 expenses = $18,937 out of pocket
Investment Breakdown
|
Purchase Price
$3442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$741k
Downpayment
20%
$688k
Closing costs
1%
$34,417
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,273
Total Expenses
$24,210
Mortgage P&I
325%
$17,131
Property Taxes
63%
$3,338
Home Insurance
23%
$1,208
HOA
0%
$2
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,318