Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.57% first-year return on $221k initial cash invested.
-29.57%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$1,953
Rent
-$5,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $7,411 expenses = $5,458 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
$1,953
Total Expenses
$7,411
Mortgage P&I
245%
$4,785
Property Taxes
46%
$901
Home Insurance
17%
$339
HOA
23%
$449
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488