Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.64% first-year return on $774k initial cash invested.
-30.64%
Cash On Cash
-0.4%
Cap Rate
-0.06
DSCR
$1,474
Rent
-$19,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,474 income − $21,240 expenses = $19,766 out of pocket
Investment Breakdown
|
Purchase Price
$3600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$774k
Downpayment
20%
$720k
Closing costs
1%
$36,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,474
Total Expenses
$21,240
Mortgage P&I
1256%
$18,510
Property Taxes
52%
$763
Home Insurance
85%
$1,260
HOA
0%
$0
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$368