Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.86% first-year return on $262k initial cash invested.
-18.86%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$6,224
Rent
-$4,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,224 income − $10,337 expenses = $4,113 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,603
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,224
Total Expenses
$10,337
Mortgage P&I
94%
$5,865
Property Taxes
17%
$1,066
Home Insurance
7%
$418
HOA
0%
$0
Property Management
15%
$934
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,556