Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.46% first-year return on $216k initial cash invested.
-28.46%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$2,526
Rent
-$5,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $7,638 expenses = $5,112 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,526
Total Expenses
$7,638
Mortgage P&I
188%
$4,747
Property Taxes
42%
$1,066
Home Insurance
15%
$367
HOA
10%
$245
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632