Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $265k initial cash invested.
-19.15%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,379
Rent
-$4,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,379 income − $8,603 expenses = $4,224 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
$4,379
Total Expenses
$8,603
Mortgage P&I
133%
$5,812
Property Taxes
3%
$118
Home Insurance
9%
$411
HOA
4%
$160
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095