Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.09% first-year return on $260k initial cash invested.
-25.09%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$2,838
Rent
-$5,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $8,264 expenses = $5,426 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,838
Total Expenses
$8,264
Mortgage P&I
213%
$6,047
Property Taxes
15%
$418
Home Insurance
14%
$402
HOA
1%
$33
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710