Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.39% first-year return on $263k initial cash invested.
-19.39%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$4,279
Rent
-$4,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,279 income − $8,537 expenses = $4,258 out of pocket
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,279
Total Expenses
$8,537
Mortgage P&I
139%
$5,962
Property Taxes
3%
$112
Home Insurance
10%
$409
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070