Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.97% first-year return on $269k initial cash invested.
-28.97%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$3,451
Rent
-$6,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,451 income − $9,944 expenses = $6,493 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,451
Total Expenses
$9,944
Mortgage P&I
175%
$6,027
Property Taxes
53%
$1,842
Home Insurance
12%
$418
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863