Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.78% first-year return on $276k initial cash invested.
-27.78%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$2,155
Rent
-$6,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $8,534 expenses = $6,379 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,265
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,155
Total Expenses
$8,534
Mortgage P&I
290%
$6,242
Property Taxes
37%
$806
Home Insurance
21%
$452
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539