Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $263k initial cash invested.
-23.08%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,585
Rent
-$5,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $8,635 expenses = $5,050 out of pocket
Investment Breakdown
|
Purchase Price
$1165k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,648
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$8,635
Mortgage P&I
162%
$5,792
Property Taxes
18%
$640
Home Insurance
12%
$420
HOA
2%
$63
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896