Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $266k initial cash invested.
-21.85%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$4,784
Rent
-$4,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $9,624 expenses = $4,840 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$9,624
Mortgage P&I
121%
$5,790
Property Taxes
23%
$1,120
Home Insurance
9%
$418
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196