Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.38% first-year return on $223k initial cash invested.
-33.38%
Cash On Cash
-1.41%
Cap Rate
-0.23
DSCR
$928
Rent
-$6,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$928 income − $7,119 expenses = $6,191 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$928
Total Expenses
$7,119
Mortgage P&I
540%
$5,009
Property Taxes
142%
$1,315
Home Insurance
38%
$350
HOA
0%
$0
Property Management
15%
$139
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232