Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.76% first-year return on $260k initial cash invested.
-30.76%
Cash On Cash
-0.81%
Cap Rate
-0.13
DSCR
$1,425
Rent
-$6,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,425 income − $8,076 expenses = $6,651 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
$1,425
Total Expenses
$8,076
Mortgage P&I
408%
$5,821
Property Taxes
82%
$1,169
Home Insurance
28%
$402
HOA
0%
$0
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356