Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.15% first-year return on $269k initial cash invested.
-26.15%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,657
Rent
-$5,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $8,527 expenses = $5,870 out of pocket
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,970
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,657
Total Expenses
$8,527
Mortgage P&I
228%
$6,062
Property Taxes
32%
$842
Home Insurance
13%
$348
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664