Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.97% first-year return on $732k initial cash invested.
-20.97%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$13,712
Rent
-$12,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,712 income − $26,503 expenses = $12,791 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
$13,712
Total Expenses
$26,503
Mortgage P&I
123%
$16,815
Property Taxes
14%
$1,882
Home Insurance
9%
$1,225
HOA
0%
$0
Property Management
15%
$2,057
CapEx
4%
$548
Vacancy
0%
$0
Maintenance
4%
$548
Other
25%
$3,428