Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.47% first-year return on $264k initial cash invested.
-26.47%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$1,750
Rent
-$5,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $7,579 expenses = $5,829 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,727
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,750
Total Expenses
$7,579
Mortgage P&I
339%
$5,939
Property Taxes
20%
$342
Home Insurance
26%
$450
HOA
0%
$8
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438