Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.99% first-year return on $241k initial cash invested.
-26.99%
Cash On Cash
-0.26%
Cap Rate
-0.05
DSCR
$1,968
Rent
-$5,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $7,386 expenses = $5,418 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,614
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,968
Total Expenses
$7,386
Mortgage P&I
260%
$5,109
Property Taxes
51%
$1,000
Home Insurance
17%
$332
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492