Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.42% first-year return on $263k initial cash invested.
-32.42%
Cash On Cash
-0.62%
Cap Rate
-0.09
DSCR
$2,283
Rent
-$7,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $9,398 expenses = $7,115 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,684
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$9,398
Mortgage P&I
281%
$6,421
Property Taxes
47%
$1,069
Home Insurance
18%
$420
HOA
17%
$393
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571