Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.2% first-year return on $268k initial cash invested.
-23.2%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,762
Rent
-$5,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $8,941 expenses = $5,179 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$8,941
Mortgage P&I
158%
$5,940
Property Taxes
22%
$830
Home Insurance
10%
$367
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940