Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.85% first-year return on $221k initial cash invested.
-28.85%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$1,539
Rent
-$5,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $6,840 expenses = $5,301 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
$1,539
Total Expenses
$6,840
Mortgage P&I
320%
$4,932
Property Taxes
48%
$743
Home Insurance
22%
$341
HOA
5%
$84
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$385