Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.66% first-year return on $215k initial cash invested.
-28.66%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$1,642
Rent
-$5,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $6,777 expenses = $5,135 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,642
Total Expenses
$6,777
Mortgage P&I
286%
$4,688
Property Taxes
61%
$1,003
Home Insurance
18%
$298
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410