Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.58% first-year return on $262k initial cash invested.
-30.58%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$1,818
Rent
-$6,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $8,483 expenses = $6,665 out of pocket
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,818
Total Expenses
$8,483
Mortgage P&I
322%
$5,851
Property Taxes
65%
$1,176
Home Insurance
23%
$420
HOA
9%
$163
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454