Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.18% first-year return on $215k initial cash invested.
-29.18%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$2,352
Rent
-$5,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $7,579 expenses = $5,227 out of pocket
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$7,579
Mortgage P&I
198%
$4,665
Property Taxes
62%
$1,459
Home Insurance
14%
$326
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588