Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.55% first-year return on $268k initial cash invested.
-16.55%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$5,606
Rent
-$3,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,606 income − $9,301 expenses = $3,695 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%
$11,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,606
Total Expenses
$9,301
Mortgage P&I
106%
$5,970
Property Taxes
4%
$224
Home Insurance
7%
$416
HOA
0%
$0
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,402