Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.05% first-year return on $224k initial cash invested.
-31.05%
Cash On Cash
-0.95%
Cap Rate
-0.15
DSCR
$502
Rent
-$5,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$502 income − $6,286 expenses = $5,784 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$502
Total Expenses
$6,286
Mortgage P&I
994%
$4,991
Property Taxes
141%
$708
Home Insurance
69%
$346
HOA
0%
$0
Property Management
15%
$75
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$126