Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.71% first-year return on $264k initial cash invested.
-26.71%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$3,311
Rent
-$5,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,311 income − $9,184 expenses = $5,873 out of pocket
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,707
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,311
Total Expenses
$9,184
Mortgage P&I
180%
$5,955
Property Taxes
37%
$1,220
Home Insurance
13%
$420
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828