Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $289k initial cash invested.
-27.72%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,024
Rent
-$6,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $8,693 expenses = $6,669 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,024
Total Expenses
$8,693
Mortgage P&I
320%
$6,468
Property Taxes
34%
$678
Home Insurance
22%
$455
HOA
6%
$120
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506