Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.21% first-year return on $751k initial cash invested.
-21.21%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$10,580
Rent
-$13,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,580 income − $23,853 expenses = $13,273 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
$10,580
Total Expenses
$23,853
Mortgage P&I
164%
$17,355
Property Taxes
2%
$198
Home Insurance
12%
$1,222
HOA
0%
$0
Property Management
15%
$1,587
CapEx
4%
$423
Vacancy
0%
$0
Maintenance
4%
$423
Other
25%
$2,645