Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.98% first-year return on $247k initial cash invested.
-27.98%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,594
Rent
-$5,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $7,344 expenses = $5,750 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,887
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,594
Total Expenses
$7,344
Mortgage P&I
343%
$5,466
Property Taxes
42%
$674
Home Insurance
24%
$385
HOA
3%
$54
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398