Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.13% first-year return on $242k initial cash invested.
-28.13%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$2,938
Rent
-$5,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $8,617 expenses = $5,679 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,679
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$8,617
Mortgage P&I
182%
$5,358
Property Taxes
45%
$1,330
Home Insurance
13%
$385
HOA
5%
$133
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$734