Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $260k initial cash invested.
-19.57%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$6,126
Rent
-$4,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,126 income − $10,358 expenses = $4,232 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,126
Total Expenses
$10,358
Mortgage P&I
96%
$5,860
Property Taxes
19%
$1,151
Home Insurance
7%
$402
HOA
0%
$4
Property Management
15%
$919
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,532