Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.52% first-year return on $265k initial cash invested.
-26.52%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,453
Rent
-$5,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,453 income − $8,319 expenses = $5,866 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
$2,453
Total Expenses
$8,319
Mortgage P&I
247%
$6,064
Property Taxes
22%
$539
Home Insurance
18%
$437
HOA
4%
$102
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613