Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.09% first-year return on $743k initial cash invested.
-30.09%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$6,311
Rent
-$18,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,311 income − $24,927 expenses = $18,616 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
$6,311
Total Expenses
$24,927
Mortgage P&I
280%
$17,642
Property Taxes
48%
$3,048
Home Insurance
19%
$1,208
HOA
0%
$0
Property Management
15%
$947
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,578