Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.13% first-year return on $223k initial cash invested.
-31.13%
Cash On Cash
-1.22%
Cap Rate
-0.21
DSCR
$1,368
Rent
-$5,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,368 income − $7,146 expenses = $5,778 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
$1,368
Total Expenses
$7,146
Mortgage P&I
346%
$4,735
Property Taxes
63%
$868
Home Insurance
25%
$341
HOA
40%
$545
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342