Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.21% first-year return on $264k initial cash invested.
-23.21%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,080
Rent
-$5,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $8,188 expenses = $5,108 out of pocket
Investment Breakdown
|
Purchase Price
$1172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,717
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$8,188
Mortgage P&I
189%
$5,812
Property Taxes
16%
$478
Home Insurance
14%
$420
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770