Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.78% first-year return on $703k initial cash invested.
-30.78%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,565
Rent
-$18,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,565 income − $19,606 expenses = $18,041 out of pocket
Investment Breakdown
|
Purchase Price
$3264k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$703k
Downpayment
20%
$653k
Closing costs
1%
$32,640
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,565
Total Expenses
$19,606
Mortgage P&I
1108%
$17,334
Property Taxes
24%
$378
Home Insurance
73%
$1,142
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391