Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.24% first-year return on $263k initial cash invested.
-25.24%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,979
Rent
-$5,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $8,509 expenses = $5,530 out of pocket
Investment Breakdown
|
Purchase Price
$1167k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$233k
Closing costs
1%
$11,665
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$8,509
Mortgage P&I
193%
$5,743
Property Taxes
32%
$958
Home Insurance
13%
$378
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745