Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.27% first-year return on $267k initial cash invested.
-24.27%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$3,514
Rent
-$5,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $8,920 expenses = $5,406 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,514
Total Expenses
$8,920
Mortgage P&I
171%
$6,009
Property Taxes
23%
$804
Home Insurance
12%
$420
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878