Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.37% first-year return on $216k initial cash invested.
-30.37%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$1,866
Rent
-$5,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $7,321 expenses = $5,455 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
$1,866
Total Expenses
$7,321
Mortgage P&I
254%
$4,747
Property Taxes
57%
$1,066
Home Insurance
20%
$367
HOA
13%
$245
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466