Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.75% first-year return on $253k initial cash invested.
-28.75%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$1,118
Rent
-$6,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,118 income − $7,174 expenses = $6,056 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,181
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,118
Total Expenses
$7,174
Mortgage P&I
501%
$5,599
Property Taxes
57%
$638
Home Insurance
36%
$399
HOA
0%
$0
Property Management
15%
$168
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$280