Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.51% first-year return on $216k initial cash invested.
-29.51%
Cash On Cash
-0.74%
Cap Rate
-0.13
DSCR
$1,414
Rent
-$5,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $6,736 expenses = $5,322 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
$1,414
Total Expenses
$6,736
Mortgage P&I
331%
$4,679
Property Taxes
58%
$827
Home Insurance
25%
$348
HOA
14%
$202
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354