Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.73% first-year return on $244k initial cash invested.
-27.73%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$2,191
Rent
-$5,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $7,826 expenses = $5,635 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,754
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,191
Total Expenses
$7,826
Mortgage P&I
246%
$5,391
Property Taxes
46%
$999
Home Insurance
17%
$383
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548