Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.79% first-year return on $273k initial cash invested.
-30.79%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$1,386
Rent
-$7,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $8,387 expenses = $7,001 out of pocket
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,138
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,386
Total Expenses
$8,387
Mortgage P&I
447%
$6,189
Property Taxes
79%
$1,098
Home Insurance
31%
$436
HOA
0%
$0
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346