Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.97% first-year return on $279k initial cash invested.
-30.97%
Cash On Cash
-0.76%
Cap Rate
-0.13
DSCR
$3,338
Rent
-$7,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $10,529 expenses = $7,191 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,413
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$10,529
Mortgage P&I
188%
$6,268
Property Taxes
57%
$1,908
Home Insurance
14%
$455
HOA
9%
$295
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834