Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.73% first-year return on $266k initial cash invested.
-26.73%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$1,718
Rent
-$5,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,718 income − $7,633 expenses = $5,915 out of pocket
Investment Breakdown
|
Purchase Price
$1179k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,718
Total Expenses
$7,633
Mortgage P&I
351%
$6,026
Property Taxes
20%
$343
Home Insurance
25%
$438
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430