Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $260k initial cash invested.
-20.62%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,938
Rent
-$4,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $8,398 expenses = $4,460 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,938
Total Expenses
$8,398
Mortgage P&I
146%
$5,753
Property Taxes
9%
$352
Home Insurance
10%
$402
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$984