Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.93% first-year return on $221k initial cash invested.
-28.93%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$1,507
Rent
-$5,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $6,823 expenses = $5,316 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,507
Total Expenses
$6,823
Mortgage P&I
327%
$4,932
Property Taxes
49%
$743
Home Insurance
23%
$341
HOA
6%
$84
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377