Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.87% first-year return on $248k initial cash invested.
-30.87%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$2,554
Rent
-$6,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $8,938 expenses = $6,384 out of pocket
Investment Breakdown
|
Purchase Price
$1096k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$219k
Closing costs
1%
$10,962
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$8,938
Mortgage P&I
234%
$5,979
Property Taxes
41%
$1,041
Home Insurance
14%
$368
HOA
13%
$325
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638