Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $265k initial cash invested.
-21.22%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$3,976
Rent
-$4,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $8,667 expenses = $4,691 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,777
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$8,667
Mortgage P&I
148%
$5,879
Property Taxes
12%
$460
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994