Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.91% first-year return on $260k initial cash invested.
-31.91%
Cash On Cash
-0.35%
Cap Rate
-0.05
DSCR
$2,250
Rent
-$6,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,250 income − $9,161 expenses = $6,911 out of pocket
Investment Breakdown
|
Purchase Price
$1152k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,518
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,250
Total Expenses
$9,161
Mortgage P&I
288%
$6,485
Property Taxes
33%
$744
Home Insurance
19%
$420
HOA
19%
$432
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562