Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.85% first-year return on $260k initial cash invested.
-27.85%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$2,014
Rent
-$6,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $8,037 expenses = $6,023 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$8,037
Mortgage P&I
316%
$6,359
Property Taxes
15%
$308
Home Insurance
20%
$402
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504