Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.52% first-year return on $260k initial cash invested.
-10.52%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$7,747
Rent
-$2,276
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
6.4%
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
$7,747
Total Expenses
$10,023
Mortgage P&I
74%
$5,756
Property Taxes
2%
$146
Home Insurance
5%
$402
HOA
0%
$0
Property Management
15%
$1,162
CapEx
4%
$310
Vacancy
0%
$0
Maintenance
4%
$310
Other
25%
$1,937