Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $260k initial cash invested.
-24.25%
Cash On Cash
1.04%
Cap Rate
0.16
DSCR
$4,996
Rent
-$5,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,996 income − $10,241 expenses = $5,245 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,996
Total Expenses
$10,241
Mortgage P&I
121%
$6,038
Property Taxes
28%
$1,403
Home Insurance
8%
$402
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249