Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.88% first-year return on $253k initial cash invested.
-27.88%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$2,358
Rent
-$5,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $8,241 expenses = $5,883 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
$2,358
Total Expenses
$8,241
Mortgage P&I
242%
$5,699
Property Taxes
39%
$922
Home Insurance
17%
$401
HOA
4%
$87
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590