Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.57% first-year return on $239k initial cash invested.
-27.57%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$1,932
Rent
-$5,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $7,414 expenses = $5,482 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,505
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,932
Total Expenses
$7,414
Mortgage P&I
276%
$5,326
Property Taxes
40%
$780
Home Insurance
20%
$381
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$483