Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.2% first-year return on $260k initial cash invested.
-23.2%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,991
Rent
-$5,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $9,021 expenses = $5,030 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%
$11,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,991
Total Expenses
$9,021
Mortgage P&I
148%
$5,907
Property Taxes
19%
$777
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998