Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $732k initial cash invested.
-22.16%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$12,322
Rent
-$13,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,322 income − $25,836 expenses = $13,514 out of pocket
Investment Breakdown
|
Purchase Price
$3399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$732k
Downpayment
20%
$680k
Closing costs
1%
$33,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,322
Total Expenses
$25,836
Mortgage P&I
136%
$16,815
Property Taxes
15%
$1,882
Home Insurance
10%
$1,225
HOA
0%
$0
Property Management
15%
$1,848
CapEx
4%
$493
Vacancy
0%
$0
Maintenance
4%
$493
Other
25%
$3,080