Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.09% first-year return on $217k initial cash invested.
-32.09%
Cash On Cash
-1.28%
Cap Rate
-0.21
DSCR
$2,154
Rent
-$5,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,154 income − $7,953 expenses = $5,799 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,468
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,154
Total Expenses
$7,953
Mortgage P&I
218%
$4,705
Property Taxes
64%
$1,372
Home Insurance
22%
$472
HOA
17%
$371
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538