Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.16% first-year return on $253k initial cash invested.
-28.16%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$2,244
Rent
-$5,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,244 income − $8,187 expenses = $5,943 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,202
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,244
Total Expenses
$8,187
Mortgage P&I
254%
$5,699
Property Taxes
41%
$922
Home Insurance
18%
$401
HOA
4%
$87
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561