Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.41% first-year return on $216k initial cash invested.
-29.41%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$1,445
Rent
-$5,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,445 income − $6,750 expenses = $5,305 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
$1,445
Total Expenses
$6,750
Mortgage P&I
324%
$4,679
Property Taxes
57%
$827
Home Insurance
24%
$348
HOA
14%
$202
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$361