Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.66% first-year return on $262k initial cash invested.
-28.66%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$3,505
Rent
-$6,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,505 income − $9,772 expenses = $6,267 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,637
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,505
Total Expenses
$9,772
Mortgage P&I
170%
$5,970
Property Taxes
45%
$1,560
Home Insurance
16%
$560
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876