Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.22% first-year return on $217k initial cash invested.
-27.22%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,844
Rent
-$4,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,844 income − $6,772 expenses = $4,928 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,489
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,844
Total Expenses
$6,772
Mortgage P&I
257%
$4,743
Property Taxes
43%
$800
Home Insurance
19%
$343
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461