Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.12% first-year return on $260k initial cash invested.
-15.12%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$6,814
Rent
-$3,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,814 income − $10,084 expenses = $3,270 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%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,814
Total Expenses
$10,084
Mortgage P&I
84%
$5,715
Property Taxes
10%
$695
Home Insurance
6%
$402
HOA
0%
$0
Property Management
15%
$1,022
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,704