Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $751k initial cash invested.
-22.93%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$8,514
Rent
-$14,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,514 income − $22,862 expenses = $14,348 out of pocket
Investment Breakdown
|
Purchase Price
$3490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$751k
Downpayment
20%
$698k
Closing costs
1%
$34,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,514
Total Expenses
$22,862
Mortgage P&I
204%
$17,355
Property Taxes
2%
$198
Home Insurance
14%
$1,222
HOA
0%
$0
Property Management
15%
$1,277
CapEx
4%
$341
Vacancy
0%
$0
Maintenance
4%
$341
Other
25%
$2,128