Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.68% first-year return on $703k initial cash invested.
-30.68%
Cash On Cash
-0.22%
Cap Rate
-0.03
DSCR
$1,670
Rent
-$17,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $19,656 expenses = $17,986 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
$1,670
Total Expenses
$19,656
Mortgage P&I
1038%
$17,334
Property Taxes
23%
$378
Home Insurance
68%
$1,142
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418