Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.75% first-year return on $260k initial cash invested.
-26.75%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$2,406
Rent
-$5,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $8,203 expenses = $5,797 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,527
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$8,203
Mortgage P&I
244%
$5,877
Property Taxes
25%
$600
Home Insurance
17%
$420
HOA
6%
$151
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602