Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.99% first-year return on $260k initial cash invested.
-26.99%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$3,022
Rent
-$5,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,022 income − $8,878 expenses = $5,856 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
$3,022
Total Expenses
$8,878
Mortgage P&I
191%
$5,770
Property Taxes
29%
$864
Home Insurance
14%
$438
HOA
12%
$355
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756