Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $263k initial cash invested.
-22.23%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,829
Rent
-$4,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,829 income − $9,694 expenses = $4,865 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,647
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,829
Total Expenses
$9,694
Mortgage P&I
123%
$5,917
Property Taxes
22%
$1,040
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207