Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.15% first-year return on $260k initial cash invested.
-27.15%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,615
Rent
-$5,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $9,508 expenses = $5,893 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
$3,615
Total Expenses
$9,508
Mortgage P&I
163%
$5,899
Property Taxes
39%
$1,411
Home Insurance
12%
$420
HOA
1%
$42
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904