Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.39% first-year return on $269k initial cash invested.
-14.39%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$7,839
Rent
-$3,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,839 income − $11,064 expenses = $3,225 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,952
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,839
Total Expenses
$11,064
Mortgage P&I
78%
$6,083
Property Taxes
9%
$727
Home Insurance
6%
$490
HOA
0%
$0
Property Management
15%
$1,176
CapEx
4%
$314
Vacancy
0%
$0
Maintenance
4%
$314
Other
25%
$1,960