Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.85% first-year return on $265k initial cash invested.
-26.85%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$1,889
Rent
-$5,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $7,807 expenses = $5,918 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,889
Total Expenses
$7,807
Mortgage P&I
309%
$5,836
Property Taxes
34%
$644
Home Insurance
22%
$420
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472