Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.73% first-year return on $269k initial cash invested.
-27.73%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$3,984
Rent
-$6,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $10,199 expenses = $6,215 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$10,199
Mortgage P&I
151%
$6,027
Property Taxes
46%
$1,842
Home Insurance
10%
$418
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996