Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.74% first-year return on $260k initial cash invested.
-22.74%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$3,576
Rent
-$4,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $8,512 expenses = $4,936 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
$3,576
Total Expenses
$8,512
Mortgage P&I
160%
$5,733
Property Taxes
18%
$651
Home Insurance
12%
$412
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894