Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.08% first-year return on $260k initial cash invested.
-26.08%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,060
Rent
-$5,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,060 income − $9,720 expenses = $5,660 out of pocket
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,060
Total Expenses
$9,720
Mortgage P&I
145%
$5,899
Property Taxes
35%
$1,411
Home Insurance
10%
$420
HOA
1%
$42
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015