Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.33% first-year return on $266k initial cash invested.
-28.33%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$3,188
Rent
-$6,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $9,463 expenses = $6,275 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$9,463
Mortgage P&I
189%
$6,019
Property Taxes
45%
$1,425
Home Insurance
15%
$488
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$797