Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.61% first-year return on $264k initial cash invested.
-22.61%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$3,334
Rent
-$4,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $8,310 expenses = $4,976 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
$3,334
Total Expenses
$8,310
Mortgage P&I
174%
$5,812
Property Taxes
14%
$478
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834