Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.57% first-year return on $753k initial cash invested.
-26.57%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$4,909
Rent
-$16,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,909 income − $21,571 expenses = $16,662 out of pocket
Investment Breakdown
|
Purchase Price
$3498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$34,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,909
Total Expenses
$21,571
Mortgage P&I
361%
$17,715
Property Taxes
6%
$277
Home Insurance
25%
$1,224
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,227