Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.81% first-year return on $266k initial cash invested.
-23.81%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$3,482
Rent
-$5,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $8,752 expenses = $5,270 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$8,752
Mortgage P&I
176%
$6,145
Property Taxes
14%
$499
Home Insurance
13%
$438
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870