Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.33% first-year return on $269k initial cash invested.
-19.33%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$4,756
Rent
-$4,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $9,085 expenses = $4,329 out of pocket
Investment Breakdown
|
Purchase Price
$1194k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,938
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$9,085
Mortgage P&I
127%
$6,051
Property Taxes
7%
$310
Home Insurance
9%
$438
HOA
0%
$4
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,189