Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.19% first-year return on $732k initial cash invested.
-29.19%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$2,496
Rent
-$17,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $20,303 expenses = $17,807 out of pocket
Investment Breakdown
|
Purchase Price
$3400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$732k
Downpayment
20%
$680k
Closing costs
1%
$34,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$20,303
Mortgage P&I
692%
$17,264
Property Taxes
26%
$651
Home Insurance
48%
$1,190
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624