Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.84% first-year return on $260k initial cash invested.
-19.84%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$4,339
Rent
-$4,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,339 income − $8,629 expenses = $4,290 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,339
Total Expenses
$8,629
Mortgage P&I
132%
$5,746
Property Taxes
7%
$325
Home Insurance
9%
$402
HOA
2%
$72
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085