Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $263k initial cash invested.
-22.23%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,648
Rent
-$4,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $8,510 expenses = $4,862 out of pocket
Investment Breakdown
|
Purchase Price
$1164k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$8,510
Mortgage P&I
158%
$5,764
Property Taxes
15%
$535
Home Insurance
12%
$420
HOA
1%
$40
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912