Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.04% first-year return on $260k initial cash invested.
-17.04%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$4,836
Rent
-$3,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $8,532 expenses = $3,696 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,534
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$8,532
Mortgage P&I
116%
$5,597
Property Taxes
4%
$186
Home Insurance
9%
$429
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209