Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.71% first-year return on $267k initial cash invested.
-23.71%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$2,924
Rent
-$5,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $8,209 expenses = $5,285 out of pocket
Investment Breakdown
|
Purchase Price
$1188k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$238k
Closing costs
1%
$11,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$8,209
Mortgage P&I
198%
$5,789
Property Taxes
21%
$600
Home Insurance
14%
$416
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731