Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.86% first-year return on $268k initial cash invested.
-22.86%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,910
Rent
-$5,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $9,013 expenses = $5,103 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
$3,910
Total Expenses
$9,013
Mortgage P&I
152%
$5,940
Property Taxes
21%
$830
Home Insurance
9%
$367
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978