Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.3% first-year return on $279k initial cash invested.
-27.3%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,416
Rent
-$6,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $8,763 expenses = $6,347 out of pocket
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,429
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$8,763
Mortgage P&I
256%
$6,176
Property Taxes
31%
$747
Home Insurance
19%
$455
HOA
9%
$225
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604