Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.58% first-year return on $260k initial cash invested.
-23.58%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,829
Rent
-$5,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $8,941 expenses = $5,112 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
$3,829
Total Expenses
$8,941
Mortgage P&I
154%
$5,907
Property Taxes
20%
$777
Home Insurance
11%
$420
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$957