Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.23% first-year return on $224k initial cash invested.
-28.23%
Cash On Cash
-0.35%
Cap Rate
-0.06
DSCR
$1,498
Rent
-$5,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,498 income − $6,777 expenses = $5,279 out of pocket
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$197k
Closing costs
1%
$9,827
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,498
Total Expenses
$6,777
Mortgage P&I
329%
$4,932
Property Taxes
52%
$777
Home Insurance
23%
$349
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374