Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.2% first-year return on $264k initial cash invested.
-26.2%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$3,527
Rent
-$5,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,527 income − $9,288 expenses = $5,761 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
$3,527
Total Expenses
$9,288
Mortgage P&I
169%
$5,955
Property Taxes
35%
$1,220
Home Insurance
12%
$420
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882