Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.08% first-year return on $261k initial cash invested.
-27.08%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,868
Rent
-$5,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,868 income − $7,766 expenses = $5,898 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,868
Total Expenses
$7,766
Mortgage P&I
306%
$5,708
Property Taxes
40%
$742
Home Insurance
22%
$419
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$467