Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.89% first-year return on $743k initial cash invested.
-29.89%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$6,549
Rent
-$18,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,549 income − $25,041 expenses = $18,492 out of pocket
Investment Breakdown
|
Purchase Price
$3450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$743k
Downpayment
20%
$690k
Closing costs
1%
$34,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,549
Total Expenses
$25,041
Mortgage P&I
269%
$17,642
Property Taxes
47%
$3,048
Home Insurance
18%
$1,208
HOA
0%
$0
Property Management
15%
$982
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,637