Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.13% first-year return on $267k initial cash invested.
-29.13%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$2,462
Rent
-$6,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $8,939 expenses = $6,477 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
$2,462
Total Expenses
$8,939
Mortgage P&I
254%
$6,245
Property Taxes
44%
$1,083
Home Insurance
17%
$430
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$616