Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.14% first-year return on $269k initial cash invested.
-17.14%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$5,829
Rent
-$3,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,829 income − $9,671 expenses = $3,842 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$9,671
Mortgage P&I
103%
$5,996
Property Taxes
8%
$460
Home Insurance
7%
$418
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,457