Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $264k initial cash invested.
-25.24%
Cash On Cash
0.32%
Cap Rate
0.06
DSCR
$4,314
Rent
-$5,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,314 income − $9,866 expenses = $5,552 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,710
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$9,866
Mortgage P&I
132%
$5,695
Property Taxes
38%
$1,645
Home Insurance
11%
$455
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,078