Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $262k initial cash invested.
-17.9%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$6,899
Rent
-$3,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,899 income − $10,801 expenses = $3,902 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,599
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,899
Total Expenses
$10,801
Mortgage P&I
84%
$5,808
Property Taxes
15%
$1,028
Home Insurance
6%
$415
HOA
3%
$238
Property Management
15%
$1,035
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,725