Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.37% first-year return on $265k initial cash invested.
-21.37%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$4,011
Rent
-$4,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $8,727 expenses = $4,716 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
$4,011
Total Expenses
$8,727
Mortgage P&I
148%
$5,920
Property Taxes
11%
$440
Home Insurance
10%
$411
HOA
1%
$31
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003