Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.63% first-year return on $266k initial cash invested.
-25.63%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,341
Rent
-$5,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $8,028 expenses = $5,687 out of pocket
Investment Breakdown
|
Purchase Price
$1182k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,341
Total Expenses
$8,028
Mortgage P&I
251%
$5,876
Property Taxes
22%
$522
Home Insurance
19%
$455
HOA
2%
$51
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585