Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.37% first-year return on $222k initial cash invested.
-28.37%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$1,999
Rent
-$5,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $7,250 expenses = $5,251 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,720
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,999
Total Expenses
$7,250
Mortgage P&I
242%
$4,840
Property Taxes
54%
$1,085
Home Insurance
17%
$340
HOA
1%
$25
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500