Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.48% first-year return on $272k initial cash invested.
-27.48%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$1,972
Rent
-$6,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $8,191 expenses = $6,219 out of pocket
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,075
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$8,191
Mortgage P&I
307%
$6,058
Property Taxes
43%
$845
Home Insurance
17%
$341
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493