Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.98% first-year return on $267k initial cash invested.
-23.98%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$3,278
Rent
-$5,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $8,620 expenses = $5,342 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
$3,278
Total Expenses
$8,620
Mortgage P&I
191%
$6,255
Property Taxes
11%
$345
Home Insurance
14%
$446
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820