Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.41% first-year return on $266k initial cash invested.
-23.41%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$4,156
Rent
-$5,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $9,337 expenses = $5,181 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$9,337
Mortgage P&I
144%
$5,976
Property Taxes
23%
$954
Home Insurance
10%
$413
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039