Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.89% first-year return on $217k initial cash invested.
-27.89%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$2,831
Rent
-$5,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $7,882 expenses = $5,051 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,831
Total Expenses
$7,882
Mortgage P&I
171%
$4,839
Property Taxes
48%
$1,352
Home Insurance
12%
$332
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708