Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.31% first-year return on $260k initial cash invested.
-29.31%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$3,760
Rent
-$6,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $10,100 expenses = $6,340 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,760
Total Expenses
$10,100
Mortgage P&I
172%
$6,453
Property Taxes
31%
$1,165
Home Insurance
11%
$418
HOA
7%
$260
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940