Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.12% first-year return on $242k initial cash invested.
-28.12%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,714
Rent
-$5,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,714 income − $7,386 expenses = $5,672 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
$1,714
Total Expenses
$7,386
Mortgage P&I
310%
$5,305
Property Taxes
54%
$926
Home Insurance
19%
$332
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$428