Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.92% first-year return on $242k initial cash invested.
-29.92%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$1,016
Rent
-$6,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,016 income − $7,051 expenses = $6,035 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,016
Total Expenses
$7,051
Mortgage P&I
522%
$5,305
Property Taxes
91%
$926
Home Insurance
33%
$332
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$254