Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.78% first-year return on $260k initial cash invested.
-20.78%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$5,623
Rent
-$4,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,623 income − $10,116 expenses = $4,493 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
$5,623
Total Expenses
$10,116
Mortgage P&I
104%
$5,860
Property Taxes
20%
$1,151
Home Insurance
7%
$402
HOA
0%
$4
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406