Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.48% first-year return on $245k initial cash invested.
-27.48%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$2,642
Rent
-$5,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $8,252 expenses = $5,610 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,810
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$8,252
Mortgage P&I
203%
$5,371
Property Taxes
46%
$1,203
Home Insurance
15%
$400
HOA
0%
$10
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660