Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.64% first-year return on $260k initial cash invested.
-29.64%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$272
Rent
-$6,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$272 income − $6,695 expenses = $6,423 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,527
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$272
Total Expenses
$6,695
Mortgage P&I
2119%
$5,764
Property Taxes
201%
$546
Home Insurance
68%
$186
HOA
25%
$68
Property Management
15%
$41
CapEx
4%
$11
Vacancy
0%
$0
Maintenance
4%
$11
Other
25%
$68