Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.65% first-year return on $265k initial cash invested.
-27.65%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,881
Rent
-$6,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $7,989 expenses = $6,108 out of pocket
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,766
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,881
Total Expenses
$7,989
Mortgage P&I
308%
$5,796
Property Taxes
31%
$592
Home Insurance
24%
$446
HOA
13%
$253
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470