Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.35% first-year return on $246k initial cash invested.
-28.35%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$1,588
Rent
-$5,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $7,401 expenses = $5,813 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,588
Total Expenses
$7,401
Mortgage P&I
345%
$5,481
Property Taxes
49%
$777
Home Insurance
24%
$380
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$397