Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $263k initial cash invested.
-20.12%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,823
Rent
-$4,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,823 income − $9,232 expenses = $4,409 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,667
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,823
Total Expenses
$9,232
Mortgage P&I
117%
$5,645
Property Taxes
19%
$913
Home Insurance
7%
$359
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,206