Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $268k initial cash invested.
-10.71%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$8,110
Rent
-$2,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,110 income − $10,502 expenses = $2,392 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
$8,110
Total Expenses
$10,502
Mortgage P&I
74%
$5,970
Property Taxes
3%
$224
Home Insurance
5%
$416
HOA
0%
$0
Property Management
15%
$1,216
CapEx
4%
$324
Vacancy
0%
$0
Maintenance
4%
$324
Other
25%
$2,028