Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.87% first-year return on $260k initial cash invested.
-23.87%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$2,816
Rent
-$5,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $7,985 expenses = $5,169 out of pocket
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
$2,816
Total Expenses
$7,985
Mortgage P&I
208%
$5,857
Property Taxes
13%
$356
Home Insurance
15%
$420
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704