Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.69% first-year return on $262k initial cash invested.
-21.69%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,730
Rent
-$4,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $9,463 expenses = $4,733 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,613
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,730
Total Expenses
$9,463
Mortgage P&I
122%
$5,764
Property Taxes
21%
$1,010
Home Insurance
9%
$419
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182