Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $269k initial cash invested.
-21.72%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$3,838
Rent
-$4,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $8,706 expenses = $4,868 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$8,706
Mortgage P&I
159%
$6,106
Property Taxes
8%
$300
Home Insurance
11%
$418
HOA
1%
$38
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960