Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.55% first-year return on $260k initial cash invested.
-18.55%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$5,932
Rent
-$4,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,932 income − $9,944 expenses = $4,012 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,502
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,932
Total Expenses
$9,944
Mortgage P&I
96%
$5,719
Property Taxes
16%
$958
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$890
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,483