Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.3% first-year return on $264k initial cash invested.
-23.3%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,834
Rent
-$5,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $8,956 expenses = $5,122 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,705
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$8,956
Mortgage P&I
151%
$5,777
Property Taxes
24%
$902
Home Insurance
11%
$438
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958