Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.74% first-year return on $264k initial cash invested.
-26.74%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,639
Rent
-$5,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,639 income − $7,527 expenses = $5,888 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
$1,639
Total Expenses
$7,527
Mortgage P&I
362%
$5,939
Property Taxes
21%
$342
Home Insurance
27%
$450
HOA
0%
$8
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410