Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.85% first-year return on $268k initial cash invested.
-18.85%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$5,131
Rent
-$4,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,131 income − $9,333 expenses = $4,202 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,882
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,131
Total Expenses
$9,333
Mortgage P&I
117%
$6,016
Property Taxes
8%
$434
Home Insurance
8%
$420
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283