Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.89% first-year return on $265k initial cash invested.
-25.89%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$2,723
Rent
-$5,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $8,449 expenses = $5,726 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,782
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,723
Total Expenses
$8,449
Mortgage P&I
223%
$6,064
Property Taxes
20%
$539
Home Insurance
16%
$437
HOA
4%
$102
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681