Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.87% first-year return on $222k initial cash invested.
-32.87%
Cash On Cash
-0.65%
Cap Rate
-0.1
DSCR
$1,113
Rent
-$6,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,113 income − $7,201 expenses = $6,088 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,113
Total Expenses
$7,201
Mortgage P&I
495%
$5,513
Property Taxes
74%
$826
Home Insurance
29%
$327
HOA
0%
$0
Property Management
15%
$167
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$278