Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.64% first-year return on $760k initial cash invested.
-26.64%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$8,573
Rent
-$16,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,573 income − $25,454 expenses = $16,881 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
$8,573
Total Expenses
$25,454
Mortgage P&I
204%
$17,526
Property Taxes
32%
$2,781
Home Insurance
12%
$1,032
HOA
0%
$0
Property Management
15%
$1,286
CapEx
4%
$343
Vacancy
0%
$0
Maintenance
4%
$343
Other
25%
$2,143