Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.23% first-year return on $260k initial cash invested.
-23.23%
Cash On Cash
1.52%
Cap Rate
0.23
DSCR
$5,239
Rent
-$5,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,239 income − $10,263 expenses = $5,024 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,239
Total Expenses
$10,263
Mortgage P&I
120%
$6,272
Property Taxes
20%
$1,073
Home Insurance
8%
$402
HOA
0%
$0
Property Management
15%
$786
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,310