Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.98% first-year return on $217k initial cash invested.
-26.98%
Cash On Cash
-0.33%
Cap Rate
-0.06
DSCR
$2,410
Rent
-$4,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $7,283 expenses = $4,873 out of pocket
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,465
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$7,283
Mortgage P&I
188%
$4,519
Property Taxes
36%
$868
Home Insurance
14%
$341
HOA
17%
$399
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602