Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $268k initial cash invested.
-23.3%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,968
Rent
-$5,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $8,167 expenses = $5,199 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,896
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$8,167
Mortgage P&I
200%
$5,938
Property Taxes
14%
$419
Home Insurance
13%
$385
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742