Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.58% first-year return on $262k initial cash invested.
-21.58%
Cash On Cash
1.14%
Cap Rate
0.2
DSCR
$4,481
Rent
-$4,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,481 income − $9,186 expenses = $4,705 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,481
Total Expenses
$9,186
Mortgage P&I
126%
$5,631
Property Taxes
22%
$994
Home Insurance
9%
$411
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120