Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.85% first-year return on $254k initial cash invested.
-26.85%
Cash On Cash
-0.15%
Cap Rate
-0.03
DSCR
$1,983
Rent
-$5,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,983 income − $7,678 expenses = $5,695 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,983
Total Expenses
$7,678
Mortgage P&I
276%
$5,477
Property Taxes
42%
$842
Home Insurance
21%
$408
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496