Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.14% first-year return on $265k initial cash invested.
-23.14%
Cash On Cash
1.59%
Cap Rate
0.24
DSCR
$5,404
Rent
-$5,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,404 income − $10,506 expenses = $5,102 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,741
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,404
Total Expenses
$10,506
Mortgage P&I
119%
$6,445
Property Taxes
19%
$1,051
Home Insurance
8%
$416
HOA
0%
$0
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,351