Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.01% first-year return on $267k initial cash invested.
-23.01%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,688
Rent
-$5,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $8,813 expenses = $5,125 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$8,813
Mortgage P&I
164%
$6,034
Property Taxes
18%
$658
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922