Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.39% first-year return on $224k initial cash invested.
-28.39%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$1,443
Rent
-$5,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,443 income − $6,751 expenses = $5,308 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
$1,443
Total Expenses
$6,751
Mortgage P&I
342%
$4,932
Property Taxes
54%
$777
Home Insurance
24%
$349
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$361