Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.16% first-year return on $264k initial cash invested.
-26.16%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$2,678
Rent
-$5,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $8,438 expenses = $5,760 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,725
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$8,438
Mortgage P&I
221%
$5,914
Property Taxes
25%
$681
Home Insurance
16%
$420
HOA
5%
$137
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670