Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.16% first-year return on $265k initial cash invested.
-28.16%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,463
Rent
-$6,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $8,675 expenses = $6,212 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$8,675
Mortgage P&I
243%
$5,996
Property Taxes
44%
$1,085
Home Insurance
17%
$411
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616