Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $260k initial cash invested.
-19.75%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,375
Rent
-$4,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,375 income − $8,645 expenses = $4,270 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
$4,375
Total Expenses
$8,645
Mortgage P&I
131%
$5,746
Property Taxes
7%
$325
Home Insurance
9%
$402
HOA
2%
$72
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094