Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.42% first-year return on $266k initial cash invested.
-26.42%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$2,684
Rent
-$5,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $8,535 expenses = $5,851 out of pocket
Investment Breakdown
|
Purchase Price
$1180k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$8,535
Mortgage P&I
216%
$5,803
Property Taxes
39%
$1,059
Home Insurance
14%
$385
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671