Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.34% first-year return on $268k initial cash invested.
-33.34%
Cash On Cash
-0.85%
Cap Rate
-0.13
DSCR
$1,651
Rent
-$7,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,651 income − $9,089 expenses = $7,438 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,651
Total Expenses
$9,089
Mortgage P&I
395%
$6,526
Property Taxes
70%
$1,159
Home Insurance
25%
$416
HOA
12%
$195
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413