Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.2% first-year return on $214k initial cash invested.
-29.2%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$1,579
Rent
-$5,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,579 income − $6,798 expenses = $5,219 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,579
Total Expenses
$6,798
Mortgage P&I
303%
$4,787
Property Taxes
59%
$924
Home Insurance
21%
$329
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395