Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.27% first-year return on $260k initial cash invested.
-21.27%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,034
Rent
-$4,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,034
Total Expenses
$8,633
Mortgage P&I
141%
$5,687
Property Taxes
14%
$584
Home Insurance
10%
$402
HOA
1%
$25
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008