Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $265k initial cash invested.
-18.52%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,645
Rent
-$4,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,645 income − $8,731 expenses = $4,086 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
$4,645
Total Expenses
$8,731
Mortgage P&I
125%
$5,812
Property Taxes
3%
$118
Home Insurance
9%
$411
HOA
3%
$160
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161