Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.11% first-year return on $267k initial cash invested.
-20.11%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$4,216
Rent
-$4,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $8,685 expenses = $4,469 out of pocket
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,839
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$8,685
Mortgage P&I
137%
$5,796
Property Taxes
10%
$424
Home Insurance
10%
$441
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054