Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.95% first-year return on $795k initial cash invested.
-28.95%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$4,423
Rent
-$19,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,423 income − $23,602 expenses = $19,179 out of pocket
Investment Breakdown
|
Purchase Price
$3700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$795k
Downpayment
20%
$740k
Closing costs
1%
$37,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,423
Total Expenses
$23,602
Mortgage P&I
425%
$18,807
Property Taxes
31%
$1,377
Home Insurance
29%
$1,295
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106