Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.88% first-year return on $268k initial cash invested.
-23.88%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$3,031
Rent
-$5,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,031 income − $8,358 expenses = $5,327 out of pocket
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,892
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,031
Total Expenses
$8,358
Mortgage P&I
191%
$5,795
Property Taxes
23%
$688
Home Insurance
14%
$420
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758