Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.77% first-year return on $265k initial cash invested.
-21.77%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$4,340
Rent
-$4,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $9,146 expenses = $4,806 out of pocket
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,760
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,340
Total Expenses
$9,146
Mortgage P&I
136%
$5,888
Property Taxes
17%
$744
Home Insurance
10%
$420
HOA
0%
$10
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085