Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.38% first-year return on $237k initial cash invested.
-27.38%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$2,417
Rent
-$5,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,417 income − $7,835 expenses = $5,418 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$209k
Closing costs
1%
$10,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,417
Total Expenses
$7,835
Mortgage P&I
212%
$5,134
Property Taxes
31%
$740
Home Insurance
16%
$385
HOA
17%
$415
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604