Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $262k initial cash invested.
-21.09%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$5,429
Rent
-$4,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,429 income − $10,038 expenses = $4,609 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,629
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,429
Total Expenses
$10,038
Mortgage P&I
105%
$5,724
Property Taxes
23%
$1,271
Home Insurance
8%
$438
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,357