Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.27% first-year return on $268k initial cash invested.
-22.27%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,338
Rent
-$4,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $8,312 expenses = $4,974 out of pocket
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,904
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$8,312
Mortgage P&I
173%
$5,785
Property Taxes
15%
$486
Home Insurance
13%
$438
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834