Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.7% first-year return on $263k initial cash invested.
-20.7%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$4,136
Rent
-$4,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $8,676 expenses = $4,540 out of pocket
Investment Breakdown
|
Purchase Price
$1168k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$234k
Closing costs
1%
$11,678
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,136
Total Expenses
$8,676
Mortgage P&I
141%
$5,811
Property Taxes
11%
$461
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034