Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.58% first-year return on $260k initial cash invested.
-24.58%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$4,026
Rent
-$5,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $9,359 expenses = $5,333 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$9,359
Mortgage P&I
143%
$5,770
Property Taxes
21%
$864
Home Insurance
11%
$438
HOA
9%
$355
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006