Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.72% first-year return on $261k initial cash invested.
-27.72%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$3,042
Rent
-$6,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $9,079 expenses = $6,037 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,042
Total Expenses
$9,079
Mortgage P&I
195%
$5,940
Property Taxes
38%
$1,168
Home Insurance
14%
$412
HOA
3%
$99
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760