Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.71% first-year return on $239k initial cash invested.
-27.71%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$2,135
Rent
-$5,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $7,655 expenses = $5,520 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,135
Total Expenses
$7,655
Mortgage P&I
247%
$5,265
Property Taxes
48%
$1,016
Home Insurance
16%
$350
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534