Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.36% first-year return on $216k initial cash invested.
-29.36%
Cash On Cash
-0.71%
Cap Rate
-0.12
DSCR
$1,464
Rent
-$5,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $6,760 expenses = $5,296 out of pocket
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,464
Total Expenses
$6,760
Mortgage P&I
320%
$4,679
Property Taxes
56%
$827
Home Insurance
24%
$348
HOA
14%
$202
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366