Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $261k initial cash invested.
-20.31%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$4,704
Rent
-$4,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $9,127 expenses = $4,423 out of pocket
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$232k
Closing costs
1%
$11,589
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$9,127
Mortgage P&I
121%
$5,708
Property Taxes
16%
$742
Home Insurance
9%
$419
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176