Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.94% first-year return on $263k initial cash invested.
-24.94%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,078
Rent
-$5,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $7,541 expenses = $5,463 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
$2,078
Total Expenses
$7,541
Mortgage P&I
279%
$5,803
Property Taxes
15%
$320
Home Insurance
20%
$420
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520