Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.61% first-year return on $259k initial cash invested.
-27.61%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$1,973
Rent
-$5,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,973 income − $7,941 expenses = $5,968 out of pocket
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$230k
Closing costs
1%
$11,493
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,973
Total Expenses
$7,941
Mortgage P&I
288%
$5,683
Property Taxes
40%
$790
Home Insurance
21%
$420
HOA
5%
$101
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493