Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.32% first-year return on $260k initial cash invested.
-31.32%
Cash On Cash
-1.1%
Cap Rate
-0.19
DSCR
$0
Rent
-$6,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $6,796 expenses = $6,796 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,544
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$6,796
Mortgage P&I
57330000%
$5,733
Property Taxes
6510000%
$651
Home Insurance
4120000%
$412
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0