Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.98% first-year return on $221k initial cash invested.
-28.98%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$1,487
Rent
-$5,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,487 income − $6,813 expenses = $5,326 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
$1,487
Total Expenses
$6,813
Mortgage P&I
332%
$4,932
Property Taxes
50%
$743
Home Insurance
23%
$341
HOA
6%
$84
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$372