Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.32% first-year return on $246k initial cash invested.
-29.32%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$1,204
Rent
-$6,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,204 income − $7,216 expenses = $6,012 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
$1,204
Total Expenses
$7,216
Mortgage P&I
455%
$5,481
Property Taxes
65%
$777
Home Insurance
32%
$380
HOA
0%
$0
Property Management
15%
$181
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$301