Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.23% first-year return on $260k initial cash invested.
-27.23%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,203
Rent
-$5,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $8,105 expenses = $5,902 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
$2,203
Total Expenses
$8,105
Mortgage P&I
267%
$5,877
Property Taxes
27%
$600
Home Insurance
19%
$420
HOA
7%
$151
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551