Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.19% first-year return on $265k initial cash invested.
-25.19%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,752
Rent
-$5,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $8,320 expenses = $5,568 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
$2,752
Total Expenses
$8,320
Mortgage P&I
214%
$5,896
Property Taxes
25%
$684
Home Insurance
15%
$419
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688