Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.38% first-year return on $743k initial cash invested.
-33.38%
Cash On Cash
-0.97%
Cap Rate
-0.16
DSCR
$6,669
Rent
-$20,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,669 income − $27,324 expenses = $20,655 out of pocket
Investment Breakdown
|
Purchase Price
$3450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$743k
Downpayment
20%
$690k
Closing costs
1%
$34,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,669
Total Expenses
$27,324
Mortgage P&I
264%
$17,596
Property Taxes
80%
$5,319
Home Insurance
18%
$1,208
HOA
0%
$0
Property Management
15%
$1,000
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,667