Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.5% first-year return on $262k initial cash invested.
-27.5%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$3,728
Rent
-$6,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $9,736 expenses = $6,008 out of pocket
Investment Breakdown
|
Purchase Price
$1163k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$233k
Closing costs
1%
$11,625
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$9,736
Mortgage P&I
159%
$5,910
Property Taxes
21%
$801
Home Insurance
12%
$443
HOA
21%
$793
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932