Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $217k initial cash invested.
-26.08%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,241
Rent
-$4,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $6,962 expenses = $4,721 out of pocket
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,486
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$6,962
Mortgage P&I
205%
$4,590
Property Taxes
43%
$964
Home Insurance
15%
$332
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560