Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.63% first-year return on $214k initial cash invested.
-31.63%
Cash On Cash
-0.53%
Cap Rate
-0.08
DSCR
$2,636
Rent
-$5,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,636 income − $8,280 expenses = $5,644 out of pocket
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,636
Total Expenses
$8,280
Mortgage P&I
195%
$5,128
Property Taxes
56%
$1,483
Home Insurance
13%
$339
HOA
3%
$66
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659