Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.48% first-year return on $747k initial cash invested.
-29.48%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$6,744
Rent
-$18,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,744 income − $25,099 expenses = $18,355 out of pocket
Investment Breakdown
|
Purchase Price
$3472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$747k
Downpayment
20%
$694k
Closing costs
1%
$34,723
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,744
Total Expenses
$25,099
Mortgage P&I
260%
$17,551
Property Taxes
46%
$3,087
Home Insurance
18%
$1,223
HOA
0%
$0
Property Management
15%
$1,012
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,686