Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.91% first-year return on $267k initial cash invested.
-19.91%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,964
Rent
-$4,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,964 income − $9,391 expenses = $4,427 out of pocket
Investment Breakdown
|
Purchase Price
$1185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,964
Total Expenses
$9,391
Mortgage P&I
119%
$5,914
Property Taxes
13%
$640
Home Insurance
8%
$415
HOA
1%
$38
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241