Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.32% first-year return on $221k initial cash invested.
-27.32%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,578
Rent
-$5,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $6,612 expenses = $5,034 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$193k
Closing costs
1%
$9,673
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,578
Total Expenses
$6,612
Mortgage P&I
303%
$4,776
Property Taxes
43%
$684
Home Insurance
25%
$395
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$394