Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.96% first-year return on $268k initial cash invested.
-22.96%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,108
Rent
-$5,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $8,233 expenses = $5,125 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
$3,108
Total Expenses
$8,233
Mortgage P&I
191%
$5,938
Property Taxes
13%
$419
Home Insurance
12%
$385
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777