Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.79% first-year return on $238k initial cash invested.
-27.79%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$1,636
Rent
-$5,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,636 income − $7,143 expenses = $5,507 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$209k
Closing costs
1%
$10,467
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,636
Total Expenses
$7,143
Mortgage P&I
323%
$5,281
Property Taxes
41%
$664
Home Insurance
23%
$378
HOA
2%
$36
Property Management
15%
$245
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409