Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.23% first-year return on $221k initial cash invested.
-27.23%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$2,784
Rent
-$5,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $7,810 expenses = $5,026 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$7,810
Mortgage P&I
172%
$4,785
Property Taxes
32%
$901
Home Insurance
12%
$339
HOA
16%
$449
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696