Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $263k initial cash invested.
-22.83%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$3,240
Rent
-$5,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $8,248 expenses = $5,008 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
$3,240
Total Expenses
$8,248
Mortgage P&I
179%
$5,811
Property Taxes
14%
$461
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810