Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.97% first-year return on $263k initial cash invested.
-29.97%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$1,971
Rent
-$6,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $8,538 expenses = $6,567 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,666
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,971
Total Expenses
$8,538
Mortgage P&I
304%
$5,998
Property Taxes
60%
$1,175
Home Insurance
21%
$418
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493