Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.2% first-year return on $260k initial cash invested.
-29.2%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$2,073
Rent
-$6,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $8,387 expenses = $6,314 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
$2,073
Total Expenses
$8,387
Mortgage P&I
281%
$5,821
Property Taxes
56%
$1,169
Home Insurance
19%
$402
HOA
0%
$0
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518