Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.74% first-year return on $260k initial cash invested.
-20.74%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,528
Rent
-$4,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $9,014 expenses = $4,486 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$9,014
Mortgage P&I
128%
$5,792
Property Taxes
14%
$633
Home Insurance
9%
$416
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132