Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.38% first-year return on $265k initial cash invested.
-34.38%
Cash On Cash
-1.62%
Cap Rate
-0.27
DSCR
$1,334
Rent
-$7,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,334 income − $8,932 expenses = $7,598 out of pocket
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,334
Total Expenses
$8,932
Mortgage P&I
446%
$5,956
Property Taxes
90%
$1,204
Home Insurance
32%
$432
HOA
52%
$700
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334