Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $265k initial cash invested.
-19.5%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$4,227
Rent
-$4,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $8,530 expenses = $4,303 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,227
Total Expenses
$8,530
Mortgage P&I
138%
$5,812
Property Taxes
3%
$118
Home Insurance
10%
$411
HOA
4%
$160
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057