Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.85% first-year return on $247k initial cash invested.
-27.85%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$1,911
Rent
-$5,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,911 income − $7,651 expenses = $5,740 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,911
Total Expenses
$7,651
Mortgage P&I
283%
$5,408
Property Taxes
48%
$910
Home Insurance
22%
$416
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478