Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.48% first-year return on $223k initial cash invested.
-29.48%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$1,513
Rent
-$5,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $6,996 expenses = $5,483 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,771
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,513
Total Expenses
$6,996
Mortgage P&I
355%
$5,378
Property Taxes
36%
$545
Home Insurance
23%
$346
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$378