Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.36% first-year return on $264k initial cash invested.
-22.36%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,999
Rent
-$4,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $8,928 expenses = $4,929 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,737
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$8,928
Mortgage P&I
147%
$5,871
Property Taxes
18%
$722
Home Insurance
10%
$415
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000