Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.75% first-year return on $269k initial cash invested.
-30.75%
Cash On Cash
-0.68%
Cap Rate
-0.11
DSCR
$3,243
Rent
-$6,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $10,134 expenses = $6,891 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
$3,243
Total Expenses
$10,134
Mortgage P&I
188%
$6,083
Property Taxes
64%
$2,076
Home Insurance
13%
$418
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811