Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.02% first-year return on $222k initial cash invested.
-28.02%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$2,123
Rent
-$5,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,123 income − $7,309 expenses = $5,186 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
$2,123
Total Expenses
$7,309
Mortgage P&I
228%
$4,840
Property Taxes
51%
$1,085
Home Insurance
16%
$340
HOA
1%
$25
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531