Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.84% first-year return on $222k initial cash invested.
-26.84%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$1,533
Rent
-$4,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,533 income − $6,502 expenses = $4,969 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,722
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,533
Total Expenses
$6,502
Mortgage P&I
320%
$4,898
Property Taxes
32%
$487
Home Insurance
23%
$349
HOA
2%
$33
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383