Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.09% first-year return on $267k initial cash invested.
-27.09%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$1,939
Rent
-$6,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,939 income − $7,974 expenses = $6,035 out of pocket
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,939
Total Expenses
$7,974
Mortgage P&I
311%
$6,034
Property Taxes
34%
$658
Home Insurance
18%
$350
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485