Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.27% first-year return on $263k initial cash invested.
-24.27%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,356
Rent
-$5,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $7,673 expenses = $5,317 out of pocket
Investment Breakdown
|
Purchase Price
$1166k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,662
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$7,673
Mortgage P&I
246%
$5,803
Property Taxes
14%
$320
Home Insurance
18%
$420
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589