Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.28% first-year return on $265k initial cash invested.
-22.28%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$3,626
Rent
-$4,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $8,542 expenses = $4,916 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,752
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$8,542
Mortgage P&I
163%
$5,920
Property Taxes
12%
$440
Home Insurance
11%
$411
HOA
1%
$31
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906