Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.55% first-year return on $247k initial cash invested.
-27.55%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$1,394
Rent
-$5,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,394 income − $7,063 expenses = $5,669 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,394
Total Expenses
$7,063
Mortgage P&I
389%
$5,416
Property Taxes
43%
$596
Home Insurance
27%
$382
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348