Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.7% first-year return on $268k initial cash invested.
-27.7%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$3,651
Rent
-$6,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $9,839 expenses = $6,188 out of pocket
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,909
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$9,839
Mortgage P&I
160%
$5,826
Property Taxes
50%
$1,842
Home Insurance
11%
$418
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913