Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $260k initial cash invested.
-20.69%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$4,142
Rent
-$4,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1152k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,515
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$8,622
Mortgage P&I
141%
$5,857
Property Taxes
9%
$356
Home Insurance
10%
$420
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036