Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.04% first-year return on $274k initial cash invested.
-29.04%
Cash On Cash
-0.39%
Cap Rate
-0.06
DSCR
$1,376
Rent
-$6,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,376 income − $7,996 expenses = $6,620 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$243k
Closing costs
1%
$12,171
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,376
Total Expenses
$7,996
Mortgage P&I
448%
$6,168
Property Taxes
53%
$730
Home Insurance
32%
$438
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344