Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.89% first-year return on $774k initial cash invested.
-30.89%
Cash On Cash
-0.45%
Cap Rate
-0.07
DSCR
$1,176
Rent
-$19,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,176 income − $21,097 expenses = $19,921 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
$1,176
Total Expenses
$21,097
Mortgage P&I
1574%
$18,510
Property Taxes
65%
$763
Home Insurance
107%
$1,260
HOA
0%
$0
Property Management
15%
$176
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$294