Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.37% first-year return on $262k initial cash invested.
-27.37%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$4,048
Rent
-$5,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $10,033 expenses = $5,985 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
$4,048
Total Expenses
$10,033
Mortgage P&I
147%
$5,970
Property Taxes
39%
$1,560
Home Insurance
14%
$560
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012