Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $262k initial cash invested.
-24.84%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$3,114
Rent
-$5,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $8,529 expenses = $5,415 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$8,529
Mortgage P&I
186%
$5,790
Property Taxes
26%
$824
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778