Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.26% first-year return on $253k initial cash invested.
-27.26%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,478
Rent
-$5,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $8,217 expenses = $5,739 out of pocket
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$223k
Closing costs
1%
$11,172
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$8,217
Mortgage P&I
226%
$5,598
Property Taxes
41%
$1,027
Home Insurance
16%
$402
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620