Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.67% first-year return on $753k initial cash invested.
-27.67%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$3,139
Rent
-$17,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,139 income − $20,499 expenses = $17,360 out of pocket
Investment Breakdown
|
Purchase Price
$3499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$34,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,139
Total Expenses
$20,499
Mortgage P&I
561%
$17,599
Property Taxes
5%
$167
Home Insurance
39%
$1,225
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785