Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.27% first-year return on $271k initial cash invested.
-28.27%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$2,381
Rent
-$6,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $8,774 expenses = $6,393 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,066
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,381
Total Expenses
$8,774
Mortgage P&I
260%
$6,195
Property Taxes
28%
$660
Home Insurance
18%
$428
HOA
15%
$349
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595