Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.71% first-year return on $264k initial cash invested.
-21.71%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,719
Rent
-$4,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $8,496 expenses = $4,777 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
$3,719
Total Expenses
$8,496
Mortgage P&I
156%
$5,812
Property Taxes
13%
$478
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930