Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.44% first-year return on $261k initial cash invested.
-28.44%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$2,742
Rent
-$6,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $8,936 expenses = $6,194 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$8,936
Mortgage P&I
217%
$5,940
Property Taxes
43%
$1,168
Home Insurance
15%
$412
HOA
4%
$99
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686