Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.33% first-year return on $743k initial cash invested.
-30.33%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$10,302
Rent
-$18,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$10,302
Total Expenses
$29,068
Mortgage P&I
171%
$17,596
Property Taxes
52%
$5,319
Home Insurance
12%
$1,208
HOA
0%
$0
Property Management
15%
$1,545
CapEx
4%
$412
Vacancy
0%
$0
Maintenance
4%
$412
Other
25%
$2,576