Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.55% first-year return on $224k initial cash invested.
-29.55%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$3,086
Rent
-$5,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $8,602 expenses = $5,516 out of pocket
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$8,602
Mortgage P&I
156%
$4,822
Property Taxes
40%
$1,222
Home Insurance
11%
$350
HOA
24%
$727
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772