Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.67% first-year return on $269k initial cash invested.
-27.67%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$1,250
Rent
-$6,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,250 income − $7,453 expenses = $6,203 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,250
Total Expenses
$7,453
Mortgage P&I
485%
$6,068
Property Taxes
27%
$337
Home Insurance
36%
$448
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312