Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.21% first-year return on $265k initial cash invested.
-17.21%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$7,018
Rent
-$3,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,018 income − $10,823 expenses = $3,805 out of pocket
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$236k
Closing costs
1%
$11,776
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,018
Total Expenses
$10,823
Mortgage P&I
83%
$5,818
Property Taxes
17%
$1,198
Home Insurance
6%
$438
HOA
0%
$0
Property Management
15%
$1,053
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,754