Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.39% first-year return on $265k initial cash invested.
-29.39%
Cash On Cash
-0.57%
Cap Rate
-0.1
DSCR
$962
Rent
-$6,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$962 income − $7,459 expenses = $6,497 out of pocket
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,774
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$962
Total Expenses
$7,459
Mortgage P&I
613%
$5,896
Property Taxes
71%
$684
Home Insurance
44%
$419
HOA
0%
$0
Property Management
15%
$144
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$240