Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.93% first-year return on $268k initial cash invested.
-26.93%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$2,725
Rent
-$6,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $8,745 expenses = $6,020 out of pocket
Investment Breakdown
|
Purchase Price
$1192k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,917
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$8,745
Mortgage P&I
212%
$5,780
Property Taxes
38%
$1,028
Home Insurance
15%
$420
HOA
8%
$209
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681