Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.35% first-year return on $262k initial cash invested.
-18.35%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$6,707
Rent
-$4,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,707 income − $10,708 expenses = $4,001 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
$6,707
Total Expenses
$10,708
Mortgage P&I
87%
$5,808
Property Taxes
15%
$1,028
Home Insurance
6%
$415
HOA
4%
$238
Property Management
15%
$1,006
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,677