Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.29% first-year return on $703k initial cash invested.
-28.29%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$5,875
Rent
-$16,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,875 income − $22,453 expenses = $16,578 out of pocket
Investment Breakdown
|
Purchase Price
$3263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$703k
Downpayment
20%
$653k
Closing costs
1%
$32,633
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,875
Total Expenses
$22,453
Mortgage P&I
275%
$16,161
Property Taxes
39%
$2,300
Home Insurance
20%
$1,172
HOA
0%
$0
Property Management
15%
$881
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,469