Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.08% first-year return on $265k initial cash invested.
-20.08%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$4,099
Rent
-$4,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,099 income − $8,529 expenses = $4,430 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,747
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,099
Total Expenses
$8,529
Mortgage P&I
140%
$5,745
Property Taxes
9%
$383
Home Insurance
10%
$420
HOA
0%
$13
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025