Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.61% first-year return on $260k initial cash invested.
-24.61%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$4,009
Rent
-$5,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,009 income − $9,350 expenses = $5,341 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
$4,009
Total Expenses
$9,350
Mortgage P&I
144%
$5,770
Property Taxes
22%
$864
Home Insurance
11%
$438
HOA
9%
$355
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002