Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.39% first-year return on $222k initial cash invested.
-27.39%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$1,497
Rent
-$5,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $6,557 expenses = $5,060 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,497
Total Expenses
$6,557
Mortgage P&I
330%
$4,934
Property Taxes
38%
$564
Home Insurance
23%
$340
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374