Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.59% first-year return on $260k initial cash invested.
-30.59%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$1,391
Rent
-$6,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,391 income − $8,022 expenses = $6,631 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,530
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,391
Total Expenses
$8,022
Mortgage P&I
420%
$5,839
Property Taxes
81%
$1,131
Home Insurance
28%
$383
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348