Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.31% first-year return on $730k initial cash invested.
-33.31%
Cash On Cash
-0.77%
Cap Rate
-0.12
DSCR
$4,869
Rent
-$20,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $25,137 expenses = $20,268 out of pocket
Investment Breakdown
|
Purchase Price
$3392k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$730k
Downpayment
20%
$678k
Closing costs
1%
$33,916
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,869
Total Expenses
$25,137
Mortgage P&I
368%
$17,902
Property Taxes
70%
$3,390
Home Insurance
26%
$1,260
HOA
5%
$248
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,217