Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.83% first-year return on $265k initial cash invested.
-29.83%
Cash On Cash
-0.09%
Cap Rate
-0.01
DSCR
$2,631
Rent
-$6,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $9,212 expenses = $6,581 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,631
Total Expenses
$9,212
Mortgage P&I
243%
$6,383
Property Taxes
44%
$1,155
Home Insurance
16%
$411
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658