Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.46% first-year return on $241k initial cash invested.
-28.46%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$2,594
Rent
-$5,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $8,319 expenses = $5,725 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,636
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,594
Total Expenses
$8,319
Mortgage P&I
205%
$5,324
Property Taxes
53%
$1,382
Home Insurance
14%
$368
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648