Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.41% first-year return on $266k initial cash invested.
-25.41%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,130
Rent
-$5,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $9,768 expenses = $5,638 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$9,768
Mortgage P&I
144%
$5,966
Property Taxes
34%
$1,400
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032