Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.06% first-year return on $281k initial cash invested.
-28.06%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$2,086
Rent
-$6,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $8,658 expenses = $6,572 out of pocket
Investment Breakdown
|
Purchase Price
$1253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,528
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$8,658
Mortgage P&I
303%
$6,320
Property Taxes
42%
$873
Home Insurance
22%
$464
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522