Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.81% first-year return on $262k initial cash invested.
-17.81%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$6,180
Rent
-$3,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,180 income − $10,066 expenses = $3,886 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,180
Total Expenses
$10,066
Mortgage P&I
93%
$5,730
Property Taxes
15%
$952
Home Insurance
7%
$418
HOA
0%
$0
Property Management
15%
$927
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,545