Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28% first-year return on $247k initial cash invested.
-28%
Cash On Cash
-0.32%
Cap Rate
-0.05
DSCR
$1,849
Rent
-$5,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $7,621 expenses = $5,772 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
$1,849
Total Expenses
$7,621
Mortgage P&I
292%
$5,408
Property Taxes
49%
$910
Home Insurance
23%
$416
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462