Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.88% first-year return on $223k initial cash invested.
-30.88%
Cash On Cash
-1.16%
Cap Rate
-0.2
DSCR
$1,454
Rent
-$5,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,454 income − $7,187 expenses = $5,733 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,454
Total Expenses
$7,187
Mortgage P&I
326%
$4,735
Property Taxes
60%
$868
Home Insurance
23%
$341
HOA
37%
$545
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$364