Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.18% first-year return on $705k initial cash invested.
-31.18%
Cash On Cash
-0.69%
Cap Rate
-0.12
DSCR
$3,372
Rent
-$18,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $21,678 expenses = $18,306 out of pocket
Investment Breakdown
|
Purchase Price
$3270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$705k
Downpayment
20%
$654k
Closing costs
1%
$32,697
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$21,678
Mortgage P&I
483%
$16,292
Property Taxes
56%
$1,892
Home Insurance
35%
$1,190
HOA
20%
$685
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843