Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.34% first-year return on $255k initial cash invested.
-30.34%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$2,068
Rent
-$6,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $8,507 expenses = $6,439 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,271
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$8,507
Mortgage P&I
301%
$6,233
Property Taxes
42%
$861
Home Insurance
20%
$420
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517