Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.02% first-year return on $267k initial cash invested.
-24.02%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,265
Rent
-$5,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,265 income − $8,614 expenses = $5,349 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,870
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,265
Total Expenses
$8,614
Mortgage P&I
192%
$6,255
Property Taxes
11%
$345
Home Insurance
14%
$446
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816