Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.27% first-year return on $262k initial cash invested.
-19.27%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$5,452
Rent
-$4,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,452 income − $9,653 expenses = $4,201 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
$5,452
Total Expenses
$9,653
Mortgage P&I
103%
$5,631
Property Taxes
18%
$994
Home Insurance
8%
$411
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,363