Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.97% first-year return on $760k initial cash invested.
-27.97%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$6,964
Rent
-$17,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,964 income − $24,683 expenses = $17,719 out of pocket
Investment Breakdown
|
Purchase Price
$3535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$760k
Downpayment
20%
$707k
Closing costs
1%
$35,348
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,964
Total Expenses
$24,683
Mortgage P&I
252%
$17,526
Property Taxes
40%
$2,781
Home Insurance
15%
$1,032
HOA
0%
$0
Property Management
15%
$1,045
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,741