Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.9% first-year return on $288k initial cash invested.
-29.9%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$1,900
Rent
-$7,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $9,087 expenses = $7,187 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$258k
Closing costs
1%
$12,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,900
Total Expenses
$9,087
Mortgage P&I
338%
$6,428
Property Taxes
65%
$1,239
Home Insurance
27%
$508
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475