Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.56% first-year return on $263k initial cash invested.
-30.56%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$1,720
Rent
-$6,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $8,417 expenses = $6,697 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
$1,720
Total Expenses
$8,417
Mortgage P&I
349%
$5,998
Property Taxes
68%
$1,175
Home Insurance
24%
$418
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430