Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.18% first-year return on $260k initial cash invested.
-30.18%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$1,667
Rent
-$6,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,667 income − $8,193 expenses = $6,526 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,667
Total Expenses
$8,193
Mortgage P&I
349%
$5,821
Property Taxes
70%
$1,169
Home Insurance
24%
$402
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417