Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.43% first-year return on $266k initial cash invested.
-25.43%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,122
Rent
-$5,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $9,764 expenses = $5,642 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
$4,122
Total Expenses
$9,764
Mortgage P&I
145%
$5,966
Property Taxes
34%
$1,400
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030