Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $266k initial cash invested.
-23.76%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$3,256
Rent
-$5,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $8,519 expenses = $5,263 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,256
Total Expenses
$8,519
Mortgage P&I
175%
$5,692
Property Taxes
28%
$915
Home Insurance
11%
$350
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814