Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.62% first-year return on $260k initial cash invested.
-25.62%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$4,251
Rent
-$5,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $9,813 expenses = $5,562 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
$4,251
Total Expenses
$9,813
Mortgage P&I
139%
$5,899
Property Taxes
33%
$1,411
Home Insurance
10%
$420
HOA
1%
$42
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063