Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.17% first-year return on $267k initial cash invested.
-29.17%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$2,447
Rent
-$6,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $8,933 expenses = $6,486 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,849
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,447
Total Expenses
$8,933
Mortgage P&I
255%
$6,245
Property Taxes
44%
$1,083
Home Insurance
18%
$430
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612